Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $250k initial cash invested.
-21.81%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,545
Rent
-$4,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,043
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$8,086
Mortgage P&I
153%
$5,439
Property Taxes
16%
$551
Home Insurance
11%
$394
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886