Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $228k initial cash invested.
-17.84%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$4,494
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,005
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$7,886
Mortgage P&I
110%
$4,935
Property Taxes
8%
$377
Home Insurance
8%
$368
HOA
1%
$48
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124