Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.21% first-year return on $236k initial cash invested.
-0.21%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$10,935
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$197k
Closing costs
1%
$9,827
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$10,935
Total Expenses
$10,976
Mortgage P&I
47%
$5,094
Property Taxes
2%
$267
Home Insurance
3%
$367
HOA
0%
$0
Property Management
15%
$1,640
CapEx
4%
$437
Vacancy
0%
$0
Maintenance
4%
$437
Other
25%
$2,734