Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $226k initial cash invested.
-20.45%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,498
Rent
-$3,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$7,352
Mortgage P&I
138%
$4,833
Property Taxes
12%
$429
Home Insurance
12%
$411
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874