Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.16% first-year return on $244k initial cash invested.
-24.16%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,036
Rent
-$4,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$7,944
Mortgage P&I
175%
$5,311
Property Taxes
26%
$801
Home Insurance
12%
$376
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759