Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.13% first-year return on $215k initial cash invested.
-24.13%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,198
Rent
-$4,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$6,518
Mortgage P&I
208%
$4,566
Property Taxes
25%
$548
Home Insurance
16%
$348
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550