Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $242k initial cash invested.
-23.16%
Cash On Cash
0.67%
Cap Rate
0.12
DSCR
$3,820
Rent
-$4,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$8,500
Mortgage P&I
134%
$5,125
Property Taxes
29%
$1,117
Home Insurance
10%
$374
HOA
1%
$50
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955