Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $213k initial cash invested.
-19.53%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,743
Rent
-$3,460
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$8,203
Mortgage P&I
97%
$4,601
Property Taxes
21%
$986
Home Insurance
7%
$339
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186