Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $211k initial cash invested.
-14.23%
Cash On Cash
2.7%
Cap Rate
0.47
DSCR
$4,503
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$7,008
Mortgage P&I
98%
$4,393
Property Taxes
3%
$132
Home Insurance
7%
$322
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126