Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $237k initial cash invested.
-19.31%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$5,290
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$202k
Closing costs
1%
$10,122
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,290
Total Expenses
$9,096
Mortgage P&I
97%
$5,113
Property Taxes
19%
$1,023
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,322