Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $222k initial cash invested.
-24.35%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,210
Rent
-$4,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,719
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$7,717
Mortgage P&I
150%
$4,810
Property Taxes
32%
$1,026
Home Insurance
11%
$341
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802