Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.61% first-year return on $249k initial cash invested.
-25.61%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,044
Rent
-$5,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$7,352
Mortgage P&I
264%
$5,392
Property Taxes
29%
$593
Home Insurance
19%
$385
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511