Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $238k initial cash invested.
-21.44%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$3,392
Rent
-$4,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$7,651
Mortgage P&I
153%
$5,202
Property Taxes
13%
$435
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848