Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $211k initial cash invested.
-7.93%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$6,951
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,951
Total Expenses
$8,346
Mortgage P&I
66%
$4,600
Property Taxes
1%
$87
Home Insurance
5%
$322
HOA
0%
$0
Property Management
15%
$1,043
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,738