Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $250k initial cash invested.
-14.73%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$6,913
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,059
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,913
Total Expenses
$9,985
Mortgage P&I
78%
$5,374
Property Taxes
14%
$960
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$1,037
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,728