Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $221k initial cash invested.
-14.48%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$6,227
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$188k
Closing costs
1%
$9,385
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,227
Total Expenses
$8,894
Mortgage P&I
76%
$4,741
Property Taxes
13%
$835
Home Insurance
5%
$329
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,557