Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $203k initial cash invested.
-13.6%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$5,688
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,688
Total Expenses
$7,989
Mortgage P&I
76%
$4,348
Property Taxes
10%
$578
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,422