Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $240k initial cash invested.
-22.64%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,234
Rent
-$4,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$8,753
Mortgage P&I
123%
$5,187
Property Taxes
26%
$1,093
Home Insurance
9%
$376
HOA
2%
$66
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058