Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.27% first-year return on $232k initial cash invested.
-20.27%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$4,456
Rent
-$3,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,177
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$8,371
Mortgage P&I
109%
$4,859
Property Taxes
22%
$963
Home Insurance
9%
$411
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114