Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $220k initial cash invested.
-22.47%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$5,076
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$9,199
Mortgage P&I
94%
$4,773
Property Taxes
23%
$1,192
Home Insurance
7%
$338
HOA
9%
$460
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,269