Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $221k initial cash invested.
-21.63%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$3,268
Rent
-$3,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$7,257
Mortgage P&I
142%
$4,648
Property Taxes
21%
$701
Home Insurance
10%
$339
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817