Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $216k initial cash invested.
-21.88%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$4,426
Rent
-$3,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$8,367
Mortgage P&I
104%
$4,620
Property Taxes
19%
$833
Home Insurance
7%
$315
HOA
11%
$475
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106