Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $231k initial cash invested.
-23.52%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$3,158
Rent
-$4,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$7,686
Mortgage P&I
158%
$4,976
Property Taxes
28%
$893
Home Insurance
10%
$301
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790