Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $213k initial cash invested.
-19.29%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,778
Rent
-$3,424
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$7,202
Mortgage P&I
120%
$4,533
Property Taxes
14%
$513
Home Insurance
9%
$343
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944