Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $245k initial cash invested.
-20.47%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$4,231
Rent
-$4,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,830
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,231
Total Expenses
$8,418
Mortgage P&I
124%
$5,253
Property Taxes
18%
$749
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058