Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.78% first-year return on $201k initial cash invested.
-23.78%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$3,289
Rent
-$3,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,289
Total Expenses
$7,266
Mortgage P&I
135%
$4,425
Property Taxes
18%
$599
Home Insurance
20%
$663
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822