Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $221k initial cash invested.
-14.62%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$6,774
Rent
-$2,687
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,774
Total Expenses
$9,461
Mortgage P&I
70%
$4,755
Property Taxes
16%
$1,104
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,694