Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $218k initial cash invested.
-13.39%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$6,102
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,540
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,102
Total Expenses
$8,538
Mortgage P&I
76%
$4,611
Property Taxes
11%
$652
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,526