Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $224k initial cash invested.
-21.24%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,035
Rent
-$3,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$8,009
Mortgage P&I
122%
$4,918
Property Taxes
18%
$714
Home Insurance
10%
$418
HOA
1%
$23
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009