Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $232k initial cash invested.
-19.28%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,401
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$8,130
Mortgage P&I
114%
$5,022
Property Taxes
14%
$623
Home Insurance
8%
$373
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100