Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.64% first-year return on $226k initial cash invested.
-19.64%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$4,230
Rent
-$3,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,230
Total Expenses
$7,923
Mortgage P&I
114%
$4,808
Property Taxes
13%
$568
Home Insurance
8%
$341
HOA
4%
$176
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058