Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $221k initial cash invested.
-23.33%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,865
Rent
-$4,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,669
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$7,162
Mortgage P&I
164%
$4,703
Property Taxes
26%
$733
Home Insurance
12%
$350
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716