Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.64% first-year return on $223k initial cash invested.
-31.64%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$3,705
Rent
-$5,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$9,578
Mortgage P&I
127%
$4,721
Property Taxes
74%
$2,738
Home Insurance
9%
$341
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926