Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $223k initial cash invested.
-18.14%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$4,430
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$7,794
Mortgage P&I
105%
$4,641
Property Taxes
15%
$677
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108