Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $213k initial cash invested.
-10.65%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$6,452
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$174k
Closing costs
1%
$8,721
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$6,452
Total Expenses
$8,343
Mortgage P&I
70%
$4,502
Property Taxes
12%
$742
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$968
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,613