Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.4% first-year return on $248k initial cash invested.
-15.4%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$5,918
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,918
Total Expenses
$9,100
Mortgage P&I
94%
$5,562
Property Taxes
5%
$313
Home Insurance
6%
$383
HOA
0%
$0
Property Management
15%
$888
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,480