Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.35% first-year return on $223k initial cash invested.
-21.35%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,794
Rent
-$3,962
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,746
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$8,756
Mortgage P&I
101%
$4,860
Property Taxes
18%
$854
Home Insurance
7%
$348
HOA
8%
$393
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198