Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $210k initial cash invested.
-20.91%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$3,854
Rent
-$3,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$7,513
Mortgage P&I
115%
$4,435
Property Taxes
16%
$599
Home Insurance
8%
$324
HOA
8%
$305
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964