Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $210k initial cash invested.
-20.49%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$3,501
Rent
-$3,593
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
6.0%
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
$3,501
Total Expenses
$7,094
Mortgage P&I
126%
$4,407
Property Taxes
19%
$675
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875