Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $240k initial cash invested.
-13.49%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$6,177
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$206k
Closing costs
1%
$10,280
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,177
Total Expenses
$8,873
Mortgage P&I
85%
$5,229
Property Taxes
5%
$309
Home Insurance
6%
$357
HOA
0%
$13
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544