Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $199k initial cash invested.
-17.11%
Cash On Cash
2%
Cap Rate
0.35
DSCR
$3,583
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,583
Total Expenses
$6,415
Mortgage P&I
115%
$4,122
Property Taxes
7%
$236
Home Insurance
9%
$310
HOA
1%
$28
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896