Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.87% first-year return on $228k initial cash invested.
-26.87%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$3,608
Rent
-$5,106
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
6.1%
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
$3,608
Total Expenses
$8,714
Mortgage P&I
135%
$4,867
Property Taxes
49%
$1,766
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902