Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.79% first-year return on $211k initial cash invested.
-17.79%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,457
Rent
-$3,129
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,457
Total Expenses
$7,586
Mortgage P&I
103%
$4,604
Property Taxes
12%
$549
Home Insurance
7%
$294
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114