Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $224k initial cash invested.
-21.92%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,592
Rent
-$4,085
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
6.2%
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
$3,592
Total Expenses
$7,677
Mortgage P&I
134%
$4,817
Property Taxes
22%
$803
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898