Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.32% first-year return on $223k initial cash invested.
-29.32%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$2,009
Rent
-$5,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,009
Total Expenses
$7,452
Mortgage P&I
236%
$4,735
Property Taxes
43%
$868
Home Insurance
17%
$341
HOA
27%
$545
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502