Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $250k initial cash invested.
-13.61%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,171
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,171
Total Expenses
$9,003
Mortgage P&I
89%
$5,469
Property Taxes
3%
$160
Home Insurance
7%
$411
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,543