Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $228k initial cash invested.
-15.11%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$6,400
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$9,267
Mortgage P&I
76%
$4,887
Property Taxes
15%
$958
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600