Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $220k initial cash invested.
-19.61%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$4,092
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$7,693
Mortgage P&I
122%
$4,987
Property Taxes
6%
$256
Home Insurance
10%
$420
HOA
2%
$65
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023