Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $212k initial cash invested.
-23.93%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,354
Rent
-$4,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$6,582
Mortgage P&I
193%
$4,532
Property Taxes
20%
$459
Home Insurance
14%
$332
HOA
6%
$130
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588