Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $246k initial cash invested.
-18.79%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$4,233
Rent
-$3,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$8,083
Mortgage P&I
123%
$5,210
Property Taxes
7%
$275
Home Insurance
9%
$383
HOA
4%
$184
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058