Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $253k initial cash invested.
-24.48%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$3,602
Rent
-$5,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$8,759
Mortgage P&I
155%
$5,569
Property Taxes
20%
$710
Home Insurance
11%
$402
HOA
10%
$350
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900