Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $201k initial cash invested.
-20.48%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,927
Rent
-$3,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$6,360
Mortgage P&I
142%
$4,164
Property Taxes
16%
$467
Home Insurance
11%
$324
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732