Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $214k initial cash invested.
-13.24%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$6,556
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,556
Total Expenses
$8,917
Mortgage P&I
69%
$4,517
Property Taxes
14%
$939
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,639