Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $250k initial cash invested.
-13.24%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$7,597
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,027
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,597
Total Expenses
$10,350
Mortgage P&I
72%
$5,441
Property Taxes
12%
$877
Home Insurance
5%
$385
HOA
0%
$0
Property Management
15%
$1,140
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,899