Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $226k initial cash invested.
-24.54%
Cash On Cash
0.44%
Cap Rate
0.08
DSCR
$2,563
Rent
-$4,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$7,180
Mortgage P&I
190%
$4,880
Property Taxes
28%
$710
Home Insurance
14%
$359
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641