Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $243k initial cash invested.
-19.65%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,741
Rent
-$3,982
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
$3,741
Total Expenses
$7,723
Mortgage P&I
139%
$5,195
Property Taxes
10%
$384
Home Insurance
9%
$348
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935