Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.98% first-year return on $211k initial cash invested.
-18.98%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$4,006
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,194
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$7,345
Mortgage P&I
109%
$4,362
Property Taxes
19%
$745
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002