Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $230k initial cash invested.
-18.49%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$5,952
Rent
-$3,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$5,952
Total Expenses
$9,494
Mortgage P&I
75%
$4,458
Property Taxes
31%
$1,856
Home Insurance
5%
$323
HOA
0%
$0
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,488