Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $215k initial cash invested.
-19.05%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,199
Rent
-$3,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,199
Total Expenses
$7,605
Mortgage P&I
109%
$4,575
Property Taxes
16%
$682
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050