Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.63% first-year return on $222k initial cash invested.
-26.63%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,819
Rent
-$4,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$7,741
Mortgage P&I
175%
$4,923
Property Taxes
29%
$816
Home Insurance
19%
$523
HOA
4%
$125
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705