Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $220k initial cash invested.
-24.52%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,566
Rent
-$4,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,620
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$7,061
Mortgage P&I
181%
$4,655
Property Taxes
23%
$586
Home Insurance
13%
$345
HOA
9%
$242
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642