Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $215k initial cash invested.
-11.52%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$6,684
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,684
Total Expenses
$8,751
Mortgage P&I
70%
$4,647
Property Taxes
7%
$485
Home Insurance
6%
$411
HOA
0%
$0
Property Management
15%
$1,003
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,671