Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.44% first-year return on $227k initial cash invested.
-35.44%
Cash On Cash
-2.11%
Cap Rate
-0.36
DSCR
$1,972
Rent
-$6,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$8,662
Mortgage P&I
247%
$4,866
Property Taxes
34%
$664
Home Insurance
18%
$359
HOA
93%
$1,826
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493