Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $210k initial cash invested.
-22.78%
Cash On Cash
0.79%
Cap Rate
0.14
DSCR
$3,686
Rent
-$3,979
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$7,665
Mortgage P&I
120%
$4,434
Property Taxes
32%
$1,184
Home Insurance
8%
$278
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922