Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.41% first-year return on $248k initial cash invested.
-23.41%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,410
Rent
-$4,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$8,247
Mortgage P&I
160%
$5,444
Property Taxes
23%
$784
Home Insurance
11%
$383
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852