Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $219k initial cash invested.
-17.74%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$4,854
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,854
Total Expenses
$8,097
Mortgage P&I
99%
$4,800
Property Taxes
5%
$252
Home Insurance
7%
$336
HOA
8%
$379
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214