Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.32% first-year return on $254k initial cash invested.
-17.32%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$5,527
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,527
Total Expenses
$9,187
Mortgage P&I
100%
$5,522
Property Taxes
11%
$610
Home Insurance
7%
$402
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382