Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $228k initial cash invested.
-14.92%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$5,485
Rent
-$2,829
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,979
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,485
Total Expenses
$8,314
Mortgage P&I
88%
$4,804
Property Taxes
10%
$529
Home Insurance
6%
$349
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,371