Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $223k initial cash invested.
-27.59%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$3,093
Rent
-$5,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$8,230
Mortgage P&I
156%
$4,823
Property Taxes
48%
$1,488
Home Insurance
14%
$434
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773