Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $220k initial cash invested.
-20.03%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,458
Rent
-$3,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$181k
Closing costs
1%
$9,035
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$4,458
Total Expenses
$8,125
Mortgage P&I
102%
$4,530
Property Taxes
23%
$1,010
Home Insurance
10%
$446
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114