Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $242k initial cash invested.
-17.59%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$7,144
Rent
-$3,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,144
Total Expenses
$10,691
Mortgage P&I
74%
$5,310
Property Taxes
20%
$1,443
Home Insurance
7%
$508
HOA
0%
$0
Property Management
15%
$1,072
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,786