Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $220k initial cash invested.
-19.35%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$3,821
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$7,360
Mortgage P&I
121%
$4,619
Property Taxes
15%
$562
Home Insurance
9%
$345
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955