Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $212k initial cash invested.
-16.45%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$5,425
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,425
Total Expenses
$8,332
Mortgage P&I
86%
$4,667
Property Taxes
13%
$715
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356