Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $210k initial cash invested.
-11.54%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$6,720
Rent
-$2,025
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,720
Total Expenses
$8,745
Mortgage P&I
66%
$4,468
Property Taxes
11%
$710
Home Insurance
5%
$341
HOA
0%
$0
Property Management
15%
$1,008
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,680