Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $250k initial cash invested.
-23.12%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$4,312
Rent
-$4,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,055
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$9,131
Mortgage P&I
126%
$5,437
Property Taxes
28%
$1,209
Home Insurance
10%
$416
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,078