Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $215k initial cash invested.
-13.39%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$5,575
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,575
Total Expenses
$7,971
Mortgage P&I
80%
$4,474
Property Taxes
9%
$494
Home Insurance
6%
$327
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394