Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $243k initial cash invested.
-20.76%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$3,305
Rent
-$4,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,305
Total Expenses
$7,513
Mortgage P&I
157%
$5,195
Property Taxes
12%
$384
Home Insurance
11%
$348
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826