Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $250k initial cash invested.
-16.65%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$6,091
Rent
-$3,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,048
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,091
Total Expenses
$9,559
Mortgage P&I
88%
$5,345
Property Taxes
15%
$887
Home Insurance
7%
$402
HOA
0%
$0
Property Management
15%
$914
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,523