Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $254k initial cash invested.
-24.66%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$2,808
Rent
-$5,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$8,030
Mortgage P&I
198%
$5,564
Property Taxes
24%
$673
Home Insurance
14%
$402
HOA
2%
$44
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702