Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $253k initial cash invested.
-17.45%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$5,460
Rent
-$3,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,179
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$9,136
Mortgage P&I
99%
$5,409
Property Taxes
13%
$722
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365