Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $205k initial cash invested.
-17%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,978
Rent
-$2,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$6,882
Mortgage P&I
108%
$4,301
Property Taxes
9%
$350
Home Insurance
8%
$322
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994