Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $223k initial cash invested.
-17.29%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$6,666
Rent
-$3,219
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,666
Total Expenses
$9,885
Mortgage P&I
74%
$4,917
Property Taxes
21%
$1,400
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$1,000
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,666