Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $240k initial cash invested.
-20.34%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,239
Rent
-$4,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,239
Total Expenses
$9,305
Mortgage P&I
99%
$5,164
Property Taxes
12%
$630
Home Insurance
8%
$416
HOA
11%
$579
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,310