Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $205k initial cash invested.
-18.64%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,928
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$7,115
Mortgage P&I
110%
$4,332
Property Taxes
16%
$614
Home Insurance
7%
$284
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982