Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $223k initial cash invested.
-18.78%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$4,119
Rent
-$3,486
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$7,605
Mortgage P&I
115%
$4,726
Property Taxes
13%
$553
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030