Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $218k initial cash invested.
-19.79%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$4,127
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,127
Total Expenses
$7,723
Mortgage P&I
114%
$4,718
Property Taxes
8%
$348
Home Insurance
12%
$486
HOA
5%
$190
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032