Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $253k initial cash invested.
-17.76%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$5,283
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$9,032
Mortgage P&I
104%
$5,519
Property Taxes
11%
$570
Home Insurance
8%
$408
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321