Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $217k initial cash invested.
-21.06%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,419
Rent
-$3,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,482
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,419
Total Expenses
$7,229
Mortgage P&I
139%
$4,743
Property Taxes
15%
$509
Home Insurance
10%
$335
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855