Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $249k initial cash invested.
-21.16%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,489
Rent
-$4,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,997
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$7,878
Mortgage P&I
154%
$5,387
Property Taxes
12%
$422
Home Insurance
11%
$394
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872