Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $223k initial cash invested.
-11.78%
Cash On Cash
3.4%
Cap Rate
0.59
DSCR
$6,676
Rent
-$2,193
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
$6,676
Total Expenses
$8,869
Mortgage P&I
70%
$4,699
Property Taxes
9%
$621
Home Insurance
5%
$345
HOA
0%
$0
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,669