Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $212k initial cash invested.
-11.52%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$6,833
Rent
-$2,035
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,833
Total Expenses
$8,868
Mortgage P&I
65%
$4,471
Property Taxes
12%
$795
Home Insurance
5%
$323
HOA
0%
$0
Property Management
15%
$1,025
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,708