Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.41% first-year return on $237k initial cash invested.
-22.41%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$3,419
Rent
-$4,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,419
Total Expenses
$7,847
Mortgage P&I
151%
$5,147
Property Taxes
20%
$682
Home Insurance
11%
$376
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855