Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $227k initial cash invested.
-19.65%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,212
Rent
-$3,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$6,929
Mortgage P&I
155%
$4,993
Property Taxes
1%
$47
Home Insurance
11%
$348
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803