Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $226k initial cash invested.
-14.43%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$5,512
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,512
Total Expenses
$8,226
Mortgage P&I
89%
$4,906
Property Taxes
6%
$329
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,378