Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.58% first-year return on $205k initial cash invested.
-18.58%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,141
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$6,310
Mortgage P&I
139%
$4,373
Property Taxes
4%
$118
Home Insurance
10%
$311
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785