Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $217k initial cash invested.
-17.93%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$3,747
Rent
-$3,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$6,995
Mortgage P&I
121%
$4,551
Property Taxes
6%
$238
Home Insurance
9%
$332
HOA
2%
$75
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937