Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $234k initial cash invested.
-21.63%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,725
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$7,939
Mortgage P&I
132%
$4,926
Property Taxes
23%
$865
Home Insurance
10%
$360
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931