Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $210k initial cash invested.
-16.16%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$4,031
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,120
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$6,853
Mortgage P&I
110%
$4,427
Property Taxes
4%
$172
Home Insurance
8%
$319
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008