Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24% first-year return on $216k initial cash invested.
-24%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,998
Rent
-$4,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$7,327
Mortgage P&I
154%
$4,617
Property Taxes
31%
$932
Home Insurance
11%
$338
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750