Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.08% first-year return on $240k initial cash invested.
-24.08%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$3,975
Rent
-$4,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$8,789
Mortgage P&I
132%
$5,260
Property Taxes
30%
$1,203
Home Insurance
10%
$385
HOA
1%
$33
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994