Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $206k initial cash invested.
-22.26%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$2,832
Rent
-$3,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,967
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$6,659
Mortgage P&I
154%
$4,347
Property Taxes
23%
$638
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708