Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $230k initial cash invested.
-22.9%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,867
Rent
-$4,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,867
Total Expenses
$7,265
Mortgage P&I
179%
$5,133
Property Taxes
14%
$388
Home Insurance
13%
$367
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717