Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.16% first-year return on $218k initial cash invested.
-19.16%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$4,688
Rent
-$3,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$8,171
Mortgage P&I
98%
$4,576
Property Taxes
18%
$836
Home Insurance
7%
$338
HOA
4%
$170
Property Management
15%
$703
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172