Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.59% first-year return on $249k initial cash invested.
-14.59%
Cash On Cash
2.71%
Cap Rate
0.47
DSCR
$5,699
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,699
Total Expenses
$8,722
Mortgage P&I
93%
$5,272
Property Taxes
6%
$330
Home Insurance
7%
$384
HOA
0%
$0
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,425