Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $227k initial cash invested.
-20.05%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$5,976
Rent
-$3,795
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,956
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$9,771
Mortgage P&I
82%
$4,894
Property Taxes
27%
$1,643
Home Insurance
6%
$366
HOA
0%
$0
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494