Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $223k initial cash invested.
-11.46%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$6,792
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,792
Total Expenses
$8,926
Mortgage P&I
69%
$4,699
Property Taxes
9%
$621
Home Insurance
5%
$345
HOA
0%
$0
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698