Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.48% first-year return on $226k initial cash invested.
-21.48%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,244
Rent
-$4,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$8,287
Mortgage P&I
115%
$4,897
Property Taxes
24%
$1,006
Home Insurance
8%
$346
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061