Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $199k initial cash invested.
-19.78%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$4,418
Rent
-$3,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,639
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$7,705
Mortgage P&I
94%
$4,142
Property Taxes
26%
$1,136
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104