Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $225k initial cash invested.
-8.68%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$7,973
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,973
Total Expenses
$9,600
Mortgage P&I
61%
$4,827
Property Taxes
8%
$598
Home Insurance
4%
$348
HOA
0%
$0
Property Management
15%
$1,196
CapEx
4%
$319
Vacancy
0%
$0
Maintenance
4%
$319
Other
25%
$1,993