Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $217k initial cash invested.
-25.55%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,970
Rent
-$4,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$7,592
Mortgage P&I
158%
$4,689
Property Taxes
37%
$1,097
Home Insurance
13%
$380
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742