Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $228k initial cash invested.
-21.55%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$3,600
Rent
-$4,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$7,690
Mortgage P&I
136%
$4,912
Property Taxes
19%
$691
Home Insurance
10%
$359
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900