Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $199k initial cash invested.
-24.15%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$3,925
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,925
Total Expenses
$7,934
Mortgage P&I
108%
$4,226
Property Taxes
30%
$1,181
Home Insurance
8%
$308
HOA
9%
$335
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981