Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.18% first-year return on $217k initial cash invested.
-15.18%
Cash On Cash
2.55%
Cap Rate
0.45
DSCR
$6,174
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,174
Total Expenses
$8,915
Mortgage P&I
73%
$4,508
Property Taxes
18%
$1,102
Home Insurance
6%
$341
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544