Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $238k initial cash invested.
-18.4%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$5,073
Rent
-$3,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$8,723
Mortgage P&I
102%
$5,150
Property Taxes
15%
$770
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268