Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $223k initial cash invested.
-17.09%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$6,737
Rent
-$3,181
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
$6,737
Total Expenses
$9,918
Mortgage P&I
73%
$4,917
Property Taxes
21%
$1,400
Home Insurance
5%
$368
HOA
0%
$0
Property Management
15%
$1,011
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,684