Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $250k initial cash invested.
-24.91%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,783
Rent
-$5,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,783
Total Expenses
$7,979
Mortgage P&I
191%
$5,311
Property Taxes
36%
$992
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696