Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $208k initial cash invested.
-10.66%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$6,661
Rent
-$1,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,030
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,661
Total Expenses
$8,506
Mortgage P&I
66%
$4,369
Property Taxes
9%
$619
Home Insurance
5%
$322
HOA
0%
$0
Property Management
15%
$999
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,665