Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $230k initial cash invested.
-18.87%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$4,460
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,460
Total Expenses
$8,082
Mortgage P&I
111%
$4,937
Property Taxes
14%
$646
Home Insurance
8%
$359
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115