Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $204k initial cash invested.
-19.05%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$3,804
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$7,036
Mortgage P&I
112%
$4,255
Property Taxes
16%
$623
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951