Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $243k initial cash invested.
-21.17%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$4,566
Rent
-$4,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,566
Total Expenses
$8,857
Mortgage P&I
117%
$5,355
Property Taxes
20%
$924
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142