Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $207k initial cash invested.
-21.43%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$3,144
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,978
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$6,833
Mortgage P&I
139%
$4,383
Property Taxes
20%
$634
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786