Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $212k initial cash invested.
-25.75%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,113
Rent
-$4,547
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
$2,113
Total Expenses
$6,660
Mortgage P&I
213%
$4,501
Property Taxes
39%
$819
Home Insurance
15%
$325
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528