Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $248k initial cash invested.
-20%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,862
Rent
-$4,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,931
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$8,988
Mortgage P&I
113%
$5,506
Property Taxes
16%
$769
Home Insurance
8%
$380
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,216