Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $221k initial cash invested.
-20.14%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$3,047
Rent
-$3,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$6,751
Mortgage P&I
154%
$4,704
Property Taxes
8%
$246
Home Insurance
11%
$338
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762