Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $209k initial cash invested.
-20.03%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,631
Rent
-$3,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,631
Total Expenses
$7,123
Mortgage P&I
126%
$4,562
Property Taxes
14%
$493
Home Insurance
9%
$325
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908