Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $236k initial cash invested.
-17.09%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$5,515
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,515
Total Expenses
$8,879
Mortgage P&I
92%
$5,093
Property Taxes
14%
$770
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379