Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $222k initial cash invested.
-22.18%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,660
Rent
-$4,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,735
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$7,772
Mortgage P&I
132%
$4,838
Property Taxes
14%
$526
Home Insurance
10%
$350
HOA
8%
$302
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915