Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $219k initial cash invested.
-19.65%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,907
Rent
-$3,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$180k
Closing costs
1%
$9,003
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$3,907
Total Expenses
$7,494
Mortgage P&I
116%
$4,548
Property Taxes
19%
$756
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977