Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $221k initial cash invested.
-12.06%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$5,830
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$8,056
Mortgage P&I
81%
$4,748
Property Taxes
3%
$171
Home Insurance
6%
$339
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458