Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $212k initial cash invested.
-10.66%
Cash On Cash
3.64%
Cap Rate
0.63
DSCR
$6,327
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,327
Total Expenses
$8,212
Mortgage P&I
70%
$4,441
Property Taxes
6%
$410
Home Insurance
5%
$324
HOA
0%
$0
Property Management
15%
$949
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,582