Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.95% first-year return on $221k initial cash invested.
-15.95%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$5,346
Rent
-$2,933
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$8,279
Mortgage P&I
89%
$4,772
Property Taxes
11%
$600
Home Insurance
6%
$341
HOA
0%
$0
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336