Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.14% first-year return on $206k initial cash invested.
-5.14%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$8,064
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,064
Total Expenses
$8,944
Mortgage P&I
54%
$4,379
Property Taxes
5%
$366
Home Insurance
4%
$324
HOA
0%
$3
Property Management
15%
$1,210
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,016