Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.6% first-year return on $207k initial cash invested.
-8.6%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$6,682
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,682
Total Expenses
$8,164
Mortgage P&I
66%
$4,419
Property Taxes
3%
$224
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,670