Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $202k initial cash invested.
-10.77%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$6,451
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,451
Total Expenses
$8,260
Mortgage P&I
68%
$4,376
Property Taxes
9%
$568
Home Insurance
3%
$219
HOA
0%
$0
Property Management
15%
$968
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,613