Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $236k initial cash invested.
-21.86%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,963
Rent
-$4,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$8,270
Mortgage P&I
130%
$5,139
Property Taxes
21%
$826
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991