Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $223k initial cash invested.
-15.11%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$5,436
Rent
-$2,810
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$8,246
Mortgage P&I
88%
$4,772
Property Taxes
9%
$516
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,359