Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $217k initial cash invested.
-15.63%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$5,489
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,489
Total Expenses
$8,319
Mortgage P&I
84%
$4,608
Property Taxes
14%
$744
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,372