Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $203k initial cash invested.
-14.64%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$4,673
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,673
Total Expenses
$7,149
Mortgage P&I
93%
$4,343
Property Taxes
5%
$248
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168