Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $201k initial cash invested.
-20.12%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,738
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$8,114
Mortgage P&I
90%
$4,257
Property Taxes
27%
$1,269
Home Insurance
7%
$312
HOA
0%
$1
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,184