Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $218k initial cash invested.
-18.71%
Cash On Cash
1.71%
Cap Rate
0.3
DSCR
$4,118
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$7,521
Mortgage P&I
112%
$4,596
Property Taxes
14%
$597
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030