Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $212k initial cash invested.
-13.53%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$5,951
Rent
-$2,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,234
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,951
Total Expenses
$8,340
Mortgage P&I
76%
$4,500
Property Taxes
11%
$651
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,488