Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.63% first-year return on $213k initial cash invested.
-24.63%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,671
Rent
-$4,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,671
Total Expenses
$8,035
Mortgage P&I
127%
$4,676
Property Taxes
25%
$929
Home Insurance
12%
$446
HOA
6%
$221
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918