Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $249k initial cash invested.
-19.57%
Cash On Cash
1.47%
Cap Rate
0.26
DSCR
$4,682
Rent
-$4,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,981
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$8,737
Mortgage P&I
111%
$5,216
Property Taxes
19%
$891
Home Insurance
8%
$384
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170