Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $239k initial cash invested.
-23.55%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$4,196
Rent
-$4,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$8,876
Mortgage P&I
123%
$5,147
Property Taxes
32%
$1,332
Home Insurance
9%
$383
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049