Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $207k initial cash invested.
-9.82%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$7,097
Rent
-$1,693
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
$7,097
Total Expenses
$8,790
Mortgage P&I
62%
$4,369
Property Taxes
2%
$157
Home Insurance
4%
$315
HOA
8%
$542
Property Management
15%
$1,065
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,774