Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $243k initial cash invested.
-22.5%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,777
Rent
-$4,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,704
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,777
Total Expenses
$9,329
Mortgage P&I
112%
$5,342
Property Taxes
23%
$1,100
Home Insurance
8%
$371
HOA
5%
$223
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194