Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.06% first-year return on $206k initial cash invested.
-24.06%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$2,037
Rent
-$4,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$6,167
Mortgage P&I
213%
$4,346
Property Taxes
24%
$485
Home Insurance
15%
$313
HOA
2%
$46
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509