Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.57% first-year return on $215k initial cash invested.
-23.57%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,182
Rent
-$4,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$7,400
Mortgage P&I
145%
$4,609
Property Taxes
23%
$727
Home Insurance
10%
$324
HOA
7%
$213
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796