Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $217k initial cash invested.
-17.14%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,746
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$184k
Closing costs
1%
$9,193
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,746
Total Expenses
$7,847
Mortgage P&I
94%
$4,481
Property Taxes
16%
$745
Home Insurance
7%
$329
HOA
0%
$14
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186