Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.63% first-year return on $228k initial cash invested.
-13.63%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$6,921
Rent
-$2,587
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,921
Total Expenses
$9,508
Mortgage P&I
72%
$5,001
Property Taxes
5%
$377
Home Insurance
5%
$350
HOA
7%
$458
Property Management
15%
$1,038
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,730