Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $216k initial cash invested.
-18.74%
Cash On Cash
1.65%
Cap Rate
0.29
DSCR
$3,522
Rent
-$3,379
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
$3,522
Total Expenses
$6,901
Mortgage P&I
129%
$4,535
Property Taxes
10%
$335
Home Insurance
10%
$341
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880