Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $230k initial cash invested.
-14.17%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$5,582
Rent
-$2,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$196k
Closing costs
1%
$9,789
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,582
Total Expenses
$8,293
Mortgage P&I
89%
$4,992
Property Taxes
5%
$279
Home Insurance
6%
$343
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396