Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.79% first-year return on $246k initial cash invested.
-10.79%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$8,625
Rent
-$2,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$212k
Closing costs
1%
$10,589
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,625
Total Expenses
$10,841
Mortgage P&I
63%
$5,400
Property Taxes
10%
$885
Home Insurance
5%
$416
HOA
0%
$0
Property Management
15%
$1,294
CapEx
4%
$345
Vacancy
0%
$0
Maintenance
4%
$345
Other
25%
$2,156