Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $210k initial cash invested.
-19.09%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,086
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,120
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$7,419
Mortgage P&I
109%
$4,469
Property Taxes
17%
$674
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022