Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $218k initial cash invested.
-18.84%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$5,817
Rent
-$3,428
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
$5,817
Total Expenses
$9,245
Mortgage P&I
81%
$4,691
Property Taxes
23%
$1,317
Home Insurance
6%
$324
HOA
2%
$120
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454