Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.66% first-year return on $248k initial cash invested.
-21.66%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$4,323
Rent
-$4,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,931
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$8,791
Mortgage P&I
123%
$5,300
Property Taxes
24%
$1,031
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081