Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.05% first-year return on $224k initial cash invested.
-26.05%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$4,342
Rent
-$4,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$9,206
Mortgage P&I
111%
$4,822
Property Taxes
28%
$1,222
Home Insurance
8%
$350
HOA
17%
$727
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086