Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.44% first-year return on $210k initial cash invested.
-12.44%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$6,593
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,593
Total Expenses
$8,771
Mortgage P&I
68%
$4,497
Property Taxes
12%
$792
Home Insurance
5%
$317
HOA
0%
$0
Property Management
15%
$989
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,648