Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $207k initial cash invested.
-9.44%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$7,224
Rent
-$1,627
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
6.1%
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
$7,224
Total Expenses
$8,851
Mortgage P&I
60%
$4,369
Property Taxes
2%
$157
Home Insurance
4%
$315
HOA
8%
$542
Property Management
15%
$1,084
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,806