Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $223k initial cash invested.
-23.61%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,778
Rent
-$4,382
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$7,160
Mortgage P&I
181%
$5,017
Property Taxes
17%
$469
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694