Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $219k initial cash invested.
-20.36%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,171
Rent
-$3,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$6,888
Mortgage P&I
146%
$4,614
Property Taxes
13%
$403
Home Insurance
11%
$348
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793