Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $221k initial cash invested.
-16.38%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$6,273
Rent
-$3,011
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
6.1%
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
$6,273
Total Expenses
$9,284
Mortgage P&I
74%
$4,669
Property Taxes
15%
$941
Home Insurance
5%
$338
HOA
5%
$325
Property Management
15%
$941
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,568