Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $245k initial cash invested.
-22.9%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$4,718
Rent
-$4,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$9,391
Mortgage P&I
117%
$5,533
Property Taxes
26%
$1,207
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180