Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $235k initial cash invested.
-21.7%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,427
Rent
-$4,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,427
Total Expenses
$7,678
Mortgage P&I
151%
$5,159
Property Taxes
10%
$349
Home Insurance
15%
$525
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857