Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $238k initial cash invested.
-21.64%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$3,261
Rent
-$4,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,483
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$7,556
Mortgage P&I
164%
$5,347
Property Taxes
6%
$202
Home Insurance
12%
$406
HOA
1%
$37
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815