Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $249k initial cash invested.
-20.69%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$3,461
Rent
-$4,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,461
Total Expenses
$7,755
Mortgage P&I
157%
$5,427
Property Taxes
8%
$283
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865