Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $210k initial cash invested.
-11.71%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$6,840
Rent
-$2,050
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
$6,840
Total Expenses
$8,890
Mortgage P&I
66%
$4,497
Property Taxes
12%
$792
Home Insurance
5%
$317
HOA
0%
$0
Property Management
15%
$1,026
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,710