Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $211k initial cash invested.
-17.01%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$4,670
Rent
-$2,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,173
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$7,655
Mortgage P&I
94%
$4,404
Property Taxes
14%
$668
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168