Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $221k initial cash invested.
-13.17%
Cash On Cash
2.94%
Cap Rate
0.52
DSCR
$5,776
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$8,197
Mortgage P&I
79%
$4,554
Property Taxes
11%
$609
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444