Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.34% first-year return on $237k initial cash invested.
-26.34%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,812
Rent
-$5,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$8,023
Mortgage P&I
183%
$5,134
Property Taxes
26%
$740
Home Insurance
14%
$385
HOA
15%
$415
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703