Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.95% first-year return on $214k initial cash invested.
-20.95%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$4,879
Rent
-$3,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,879
Total Expenses
$8,613
Mortgage P&I
92%
$4,493
Property Taxes
30%
$1,449
Home Insurance
7%
$329
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220