Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $253k initial cash invested.
-19.56%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$3,951
Rent
-$4,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$223k
Closing costs
1%
$11,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,951
Total Expenses
$8,070
Mortgage P&I
137%
$5,420
Property Taxes
9%
$370
Home Insurance
10%
$383
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988