Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $212k initial cash invested.
-25.37%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,241
Rent
-$4,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$6,721
Mortgage P&I
201%
$4,501
Property Taxes
37%
$819
Home Insurance
14%
$325
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560