Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.08% first-year return on $235k initial cash invested.
-21.08%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$3,985
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$8,112
Mortgage P&I
125%
$4,999
Property Taxes
21%
$839
Home Insurance
9%
$362
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996