Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $217k initial cash invested.
-23.18%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,250
Rent
-$4,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,486
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$7,446
Mortgage P&I
141%
$4,590
Property Taxes
30%
$964
Home Insurance
10%
$332
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812