Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $206k initial cash invested.
-20.93%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$4,232
Rent
-$3,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,940
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$7,821
Mortgage P&I
105%
$4,423
Property Taxes
21%
$887
Home Insurance
10%
$438
HOA
1%
$42
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058