Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $250k initial cash invested.
-3.19%
Cash On Cash
5.52%
Cap Rate
0.96
DSCR
$10,661
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,661
Total Expenses
$11,324
Mortgage P&I
50%
$5,307
Property Taxes
5%
$516
Home Insurance
4%
$385
HOA
0%
$0
Property Management
15%
$1,599
CapEx
4%
$426
Vacancy
0%
$0
Maintenance
4%
$426
Other
25%
$2,665