Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $221k initial cash invested.
-20.05%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,480
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$7,167
Mortgage P&I
140%
$4,874
Property Taxes
8%
$285
Home Insurance
10%
$338
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870