Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.08% first-year return on $210k initial cash invested.
-21.08%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$4,048
Rent
-$3,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,156
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$7,741
Mortgage P&I
111%
$4,503
Property Taxes
26%
$1,033
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012