Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.74% first-year return on $227k initial cash invested.
-23.74%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,611
Rent
-$4,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,957
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,611
Total Expenses
$9,103
Mortgage P&I
104%
$4,795
Property Taxes
39%
$1,815
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153