Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $235k initial cash invested.
-17.07%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,836
Rent
-$3,346
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,836
Total Expenses
$9,182
Mortgage P&I
88%
$5,139
Property Taxes
15%
$867
Home Insurance
6%
$376
HOA
0%
$0
Property Management
15%
$875
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,459