Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.38% first-year return on $207k initial cash invested.
-6.38%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$7,600
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,600
Total Expenses
$8,700
Mortgage P&I
58%
$4,436
Property Taxes
4%
$301
Home Insurance
4%
$315
HOA
0%
$0
Property Management
15%
$1,140
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,900