Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.55% first-year return on $235k initial cash invested.
-13.55%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,874
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,326
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,874
Total Expenses
$9,526
Mortgage P&I
74%
$5,078
Property Taxes
12%
$817
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,718