Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $216k initial cash invested.
-24.74%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,064
Rent
-$4,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$6,509
Mortgage P&I
225%
$4,653
Property Taxes
25%
$524
Home Insurance
16%
$340
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516