Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $221k initial cash invested.
-18.95%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$4,753
Rent
-$3,484
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,753
Total Expenses
$8,237
Mortgage P&I
98%
$4,657
Property Taxes
20%
$958
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188