Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.78% first-year return on $230k initial cash invested.
-23.78%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,772
Rent
-$4,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$7,330
Mortgage P&I
186%
$5,162
Property Taxes
17%
$459
Home Insurance
13%
$368
HOA
0%
$10
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693