Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.94% first-year return on $244k initial cash invested.
-20.94%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$3,832
Rent
-$4,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$8,090
Mortgage P&I
137%
$5,231
Property Taxes
18%
$679
Home Insurance
9%
$341
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958