Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $222k initial cash invested.
-20.81%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,420
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$4,420
Total Expenses
$8,273
Mortgage P&I
103%
$4,572
Property Taxes
26%
$1,146
Home Insurance
7%
$320
HOA
3%
$113
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,105