Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.03% first-year return on $249k initial cash invested.
-11.03%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$7,156
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,156
Total Expenses
$9,444
Mortgage P&I
76%
$5,444
Property Taxes
2%
$173
Home Insurance
5%
$385
HOA
0%
$8
Property Management
15%
$1,073
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,789