Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $225k initial cash invested.
-20.6%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$3,810
Rent
-$3,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,810
Total Expenses
$7,669
Mortgage P&I
129%
$4,896
Property Taxes
16%
$596
Home Insurance
9%
$349
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952