Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.86% first-year return on $218k initial cash invested.
-27.86%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,693
Rent
-$5,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,693
Total Expenses
$6,755
Mortgage P&I
279%
$4,723
Property Taxes
52%
$883
Home Insurance
20%
$336
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423