Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.62% first-year return on $210k initial cash invested.
-16.62%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,988
Rent
-$2,910
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$6,898
Mortgage P&I
115%
$4,581
Property Taxes
2%
$82
Home Insurance
8%
$320
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997