Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $214k initial cash invested.
-19.23%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,765
Rent
-$3,427
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,326
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,765
Total Expenses
$8,192
Mortgage P&I
96%
$4,570
Property Taxes
19%
$916
Home Insurance
9%
$418
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191