Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.25% first-year return on $211k initial cash invested.
-23.25%
Cash On Cash
0.67%
Cap Rate
0.12
DSCR
$3,826
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,176
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$7,908
Mortgage P&I
116%
$4,440
Property Taxes
28%
$1,064
Home Insurance
8%
$324
HOA
6%
$244
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956