Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $241k initial cash invested.
-21.57%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,908
Rent
-$4,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,631
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$8,244
Mortgage P&I
134%
$5,256
Property Taxes
19%
$728
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977