Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $216k initial cash invested.
-20.53%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,749
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,426
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,749
Total Expenses
$7,443
Mortgage P&I
124%
$4,656
Property Taxes
17%
$650
Home Insurance
9%
$338
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937