Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $213k initial cash invested.
-16.44%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$4,550
Rent
-$2,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$7,471
Mortgage P&I
103%
$4,680
Property Taxes
6%
$271
Home Insurance
7%
$336
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138