Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $209k initial cash invested.
-9.8%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$6,757
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,757
Total Expenses
$8,468
Mortgage P&I
66%
$4,434
Property Taxes
7%
$466
Home Insurance
5%
$325
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,689