Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $203k initial cash invested.
-13.52%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$5,400
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$170k
Closing costs
1%
$8,502
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,400
Total Expenses
$7,682
Mortgage P&I
80%
$4,295
Property Taxes
9%
$491
Home Insurance
6%
$304
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350