Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $227k initial cash invested.
-11.77%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$6,916
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$193k
Closing costs
1%
$9,673
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,916
Total Expenses
$9,144
Mortgage P&I
71%
$4,886
Property Taxes
9%
$612
Home Insurance
5%
$326
HOA
0%
$0
Property Management
15%
$1,037
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,729