Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $212k initial cash invested.
-19.96%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$3,615
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$7,137
Mortgage P&I
125%
$4,536
Property Taxes
5%
$166
Home Insurance
9%
$332
HOA
10%
$367
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904