Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.21% first-year return on $211k initial cash invested.
-14.21%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$4,684
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$7,178
Mortgage P&I
96%
$4,473
Property Taxes
2%
$116
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,171