Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $249k initial cash invested.
-17.7%
Cash On Cash
1.93%
Cap Rate
0.34
DSCR
$5,431
Rent
-$3,667
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
$5,431
Total Expenses
$9,098
Mortgage P&I
96%
$5,216
Property Taxes
16%
$891
Home Insurance
7%
$384
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358