Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $248k initial cash invested.
-14.94%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$7,749
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,749
Total Expenses
$10,836
Mortgage P&I
71%
$5,504
Property Taxes
16%
$1,230
Home Insurance
5%
$383
HOA
0%
$0
Property Management
15%
$1,162
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,937