Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.76% first-year return on $217k initial cash invested.
-10.76%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$6,408
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,408
Total Expenses
$8,357
Mortgage P&I
74%
$4,750
Property Taxes
3%
$200
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$961
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,602