Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $232k initial cash invested.
-12.89%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$7,432
Rent
-$2,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,432
Total Expenses
$9,928
Mortgage P&I
69%
$5,133
Property Taxes
12%
$878
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$1,115
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,858