Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $216k initial cash invested.
-14.47%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$6,083
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,083
Total Expenses
$8,683
Mortgage P&I
76%
$4,635
Property Taxes
10%
$613
Home Insurance
8%
$516
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,521