Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $212k initial cash invested.
-23.04%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$2,201
Rent
-$4,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$6,275
Mortgage P&I
200%
$4,393
Property Taxes
22%
$494
Home Insurance
15%
$332
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550