Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.28% first-year return on $223k initial cash invested.
-16.28%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$5,401
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,401
Total Expenses
$8,425
Mortgage P&I
87%
$4,722
Property Taxes
14%
$766
Home Insurance
6%
$345
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350