Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $219k initial cash invested.
-16.73%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,513
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,513
Total Expenses
$8,571
Mortgage P&I
86%
$4,767
Property Taxes
15%
$844
Home Insurance
6%
$313
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,378