Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $224k initial cash invested.
-22.23%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,836
Rent
-$4,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$6,978
Mortgage P&I
167%
$4,742
Property Taxes
19%
$533
Home Insurance
12%
$343
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709