Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.01% first-year return on $216k initial cash invested.
-24.01%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,608
Rent
-$4,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,452
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$8,940
Mortgage P&I
101%
$4,659
Property Taxes
37%
$1,713
Home Insurance
7%
$341
HOA
0%
$16
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152