Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.2% first-year return on $244k initial cash invested.
-23.2%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,412
Rent
-$4,713
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
$3,412
Total Expenses
$8,125
Mortgage P&I
156%
$5,311
Property Taxes
23%
$801
Home Insurance
11%
$376
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853