Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $241k initial cash invested.
-17.49%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,105
Rent
-$3,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,639
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,105
Total Expenses
$8,623
Mortgage P&I
103%
$5,281
Property Taxes
10%
$507
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276