Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $253k initial cash invested.
-23.42%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,562
Rent
-$4,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$9,507
Mortgage P&I
123%
$5,623
Property Taxes
28%
$1,290
Home Insurance
9%
$406
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140