Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $238k initial cash invested.
-15.74%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$6,338
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,338
Total Expenses
$9,464
Mortgage P&I
80%
$5,050
Property Taxes
16%
$1,004
Home Insurance
6%
$367
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,584