Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $243k initial cash invested.
-22.94%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,603
Rent
-$4,642
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
$4,603
Total Expenses
$9,245
Mortgage P&I
116%
$5,342
Property Taxes
24%
$1,100
Home Insurance
8%
$371
HOA
5%
$223
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151