Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $220k initial cash invested.
-10.93%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$7,165
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,635
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,165
Total Expenses
$9,171
Mortgage P&I
67%
$4,831
Property Taxes
8%
$606
Home Insurance
4%
$294
HOA
0%
$0
Property Management
15%
$1,075
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,791