Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $222k initial cash invested.
-12.82%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$6,923
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,923
Total Expenses
$9,293
Mortgage P&I
69%
$4,792
Property Taxes
10%
$670
Home Insurance
7%
$508
HOA
0%
$0
Property Management
15%
$1,038
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,731