Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $247k initial cash invested.
-16.99%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$6,203
Rent
-$3,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,203
Total Expenses
$9,706
Mortgage P&I
85%
$5,246
Property Taxes
18%
$1,098
Home Insurance
6%
$385
HOA
0%
$0
Property Management
15%
$930
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,551