Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $215k initial cash invested.
-16.42%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$4,932
Rent
-$2,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$7,879
Mortgage P&I
95%
$4,665
Property Taxes
11%
$518
Home Insurance
7%
$329
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233