Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $219k initial cash invested.
-18.78%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$4,455
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$7,884
Mortgage P&I
106%
$4,730
Property Taxes
15%
$672
Home Insurance
7%
$294
HOA
1%
$50
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114