Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $201k initial cash invested.
-9.27%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$5,711
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$162k
Closing costs
1%
$8,123
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,711
Total Expenses
$7,260
Mortgage P&I
73%
$4,150
Property Taxes
6%
$367
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,428