Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.52% first-year return on $226k initial cash invested.
-17.52%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$4,743
Rent
-$3,298
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
6.2%
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
$4,743
Total Expenses
$8,041
Mortgage P&I
102%
$4,857
Property Taxes
12%
$561
Home Insurance
7%
$346
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186