Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $229k initial cash invested.
-16.87%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$6,148
Rent
-$3,225
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$9,373
Mortgage P&I
80%
$4,937
Property Taxes
18%
$1,135
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,537