Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $220k initial cash invested.
-18%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$5,199
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$8,503
Mortgage P&I
90%
$4,661
Property Taxes
19%
$1,001
Home Insurance
7%
$345
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300