Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $246k initial cash invested.
-13.99%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$7,174
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,174
Total Expenses
$10,037
Mortgage P&I
74%
$5,306
Property Taxes
13%
$904
Home Insurance
5%
$383
HOA
0%
$0
Property Management
15%
$1,076
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,794