Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $229k initial cash invested.
-11.96%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$6,320
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,320
Total Expenses
$8,605
Mortgage P&I
79%
$4,995
Property Taxes
3%
$217
Home Insurance
6%
$359
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,580