Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.84% first-year return on $239k initial cash invested.
-12.84%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$6,349
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,349
Total Expenses
$8,900
Mortgage P&I
83%
$5,281
Property Taxes
3%
$204
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$952
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,587