Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $224k initial cash invested.
-17.8%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$5,224
Rent
-$3,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,807
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$8,545
Mortgage P&I
92%
$4,782
Property Taxes
9%
$489
Home Insurance
7%
$343
HOA
8%
$423
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306