Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $204k initial cash invested.
-19.41%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,950
Rent
-$3,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$7,255
Mortgage P&I
110%
$4,349
Property Taxes
16%
$644
Home Insurance
8%
$324
HOA
1%
$42
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988