Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.35% first-year return on $236k initial cash invested.
-25.35%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$3,868
Rent
-$4,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,379
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$8,852
Mortgage P&I
136%
$5,276
Property Taxes
35%
$1,351
Home Insurance
10%
$368
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967