Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $247k initial cash invested.
-18.91%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$4,042
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$7,933
Mortgage P&I
131%
$5,298
Property Taxes
8%
$313
Home Insurance
9%
$382
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010