Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.08% first-year return on $211k initial cash invested.
-16.08%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$5,480
Rent
-$2,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$8,304
Mortgage P&I
85%
$4,635
Property Taxes
13%
$715
Home Insurance
6%
$324
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370