Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $218k initial cash invested.
-19.67%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$5,523
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$185k
Closing costs
1%
$9,255
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,523
Total Expenses
$9,103
Mortgage P&I
85%
$4,691
Property Taxes
24%
$1,317
Home Insurance
6%
$324
HOA
2%
$120
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,381