Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $210k initial cash invested.
-21.44%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,789
Rent
-$3,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$6,545
Mortgage P&I
163%
$4,540
Property Taxes
12%
$330
Home Insurance
12%
$336
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697