Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $213k initial cash invested.
-19.1%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$4,082
Rent
-$3,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,287
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$7,473
Mortgage P&I
111%
$4,517
Property Taxes
16%
$666
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020