Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $216k initial cash invested.
-14.47%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$5,656
Rent
-$2,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,656
Total Expenses
$8,255
Mortgage P&I
81%
$4,566
Property Taxes
11%
$629
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414