Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $210k initial cash invested.
-15.16%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$4,805
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,805
Total Expenses
$7,455
Mortgage P&I
93%
$4,490
Property Taxes
7%
$331
Home Insurance
7%
$328
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,201