Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $210k initial cash invested.
-25.65%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,040
Rent
-$4,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,164
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$6,539
Mortgage P&I
219%
$4,462
Property Taxes
25%
$515
Home Insurance
16%
$332
HOA
12%
$250
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510