Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $244k initial cash invested.
-11.97%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$6,296
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$6,296
Total Expenses
$8,727
Mortgage P&I
80%
$5,047
Property Taxes
5%
$312
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$944
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,574