Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $223k initial cash invested.
-22.04%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$4,828
Rent
-$4,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,765
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$8,925
Mortgage P&I
98%
$4,740
Property Taxes
32%
$1,522
Home Insurance
7%
$346
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207