Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $248k initial cash invested.
-21.51%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$5,875
Rent
-$4,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,875
Total Expenses
$10,320
Mortgage P&I
93%
$5,475
Property Taxes
24%
$1,434
Home Insurance
7%
$383
HOA
4%
$208
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,469