Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $249k initial cash invested.
-27.14%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,600
Rent
-$5,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$8,232
Mortgage P&I
211%
$5,478
Property Taxes
41%
$1,054
Home Insurance
15%
$385
HOA
3%
$67
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650