Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $217k initial cash invested.
-14.51%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$4,718
Rent
-$2,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$7,345
Mortgage P&I
98%
$4,627
Property Taxes
3%
$120
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180