Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $217k initial cash invested.
-19.71%
Cash On Cash
1.34%
Cap Rate
0.24
DSCR
$3,470
Rent
-$3,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$7,029
Mortgage P&I
129%
$4,478
Property Taxes
15%
$535
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868