Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $246k initial cash invested.
-18.07%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,459
Rent
-$3,701
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,459
Total Expenses
$8,160
Mortgage P&I
122%
$5,455
Property Taxes
4%
$184
Home Insurance
9%
$381
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115