Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.59% first-year return on $224k initial cash invested.
-19.59%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$4,050
Rent
-$3,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$7,709
Mortgage P&I
116%
$4,685
Property Taxes
17%
$701
Home Insurance
9%
$350
HOA
1%
$29
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012