Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $227k initial cash invested.
-22.13%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,493
Rent
-$4,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$7,679
Mortgage P&I
141%
$4,921
Property Taxes
21%
$733
Home Insurance
10%
$348
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873