Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $216k initial cash invested.
-18.48%
Cash On Cash
1.71%
Cap Rate
0.3
DSCR
$3,616
Rent
-$3,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$6,947
Mortgage P&I
125%
$4,535
Property Taxes
9%
$335
Home Insurance
9%
$341
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904