Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $228k initial cash invested.
-21.28%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,350
Rent
-$4,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$8,389
Mortgage P&I
116%
$5,046
Property Taxes
22%
$940
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088