Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $230k initial cash invested.
-19.56%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,459
Rent
-$3,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$7,210
Mortgage P&I
144%
$4,967
Property Taxes
7%
$229
Home Insurance
10%
$354
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865