Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $251k initial cash invested.
-21.37%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,899
Rent
-$4,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$221k
Closing costs
1%
$11,072
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$9,360
Mortgage P&I
115%
$5,624
Property Taxes
15%
$740
Home Insurance
8%
$394
HOA
5%
$250
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225