Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $226k initial cash invested.
-12.24%
Cash On Cash
3.32%
Cap Rate
0.58
DSCR
$7,029
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,029
Total Expenses
$9,338
Mortgage P&I
68%
$4,776
Property Taxes
11%
$746
Home Insurance
5%
$349
HOA
1%
$94
Property Management
15%
$1,054
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,757