Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $241k initial cash invested.
-21.15%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,237
Rent
-$4,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,237
Total Expenses
$8,480
Mortgage P&I
125%
$5,296
Property Taxes
20%
$857
Home Insurance
7%
$294
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059