Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $250k initial cash invested.
-13.64%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$7,348
Rent
-$2,845
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
$7,348
Total Expenses
$10,193
Mortgage P&I
73%
$5,374
Property Taxes
13%
$960
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$1,102
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,837