Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.32% first-year return on $205k initial cash invested.
-15.32%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$4,960
Rent
-$2,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,960
Total Expenses
$7,575
Mortgage P&I
88%
$4,374
Property Taxes
10%
$509
Home Insurance
6%
$312
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240