Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $228k initial cash invested.
-15.17%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$4,442
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$7,322
Mortgage P&I
108%
$4,815
Property Taxes
1%
$25
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110