Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $239k initial cash invested.
-24.66%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,738
Rent
-$4,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$7,639
Mortgage P&I
195%
$5,350
Property Taxes
22%
$606
Home Insurance
13%
$368
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684