Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $221k initial cash invested.
-17.07%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,493
Rent
-$3,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,493
Total Expenses
$7,642
Mortgage P&I
106%
$4,756
Property Taxes
9%
$400
Home Insurance
7%
$329
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123