Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.41% first-year return on $228k initial cash invested.
-23.41%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,801
Rent
-$4,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$7,248
Mortgage P&I
171%
$4,789
Property Taxes
27%
$765
Home Insurance
13%
$350
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700