Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $243k initial cash invested.
-19.1%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,461
Rent
-$3,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1071k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$8,327
Mortgage P&I
123%
$5,486
Property Taxes
7%
$316
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115