Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $220k initial cash invested.
-21.9%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,983
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,983
Total Expenses
$7,992
Mortgage P&I
117%
$4,647
Property Taxes
23%
$914
Home Insurance
8%
$315
HOA
5%
$205
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996