Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $202k initial cash invested.
-14.23%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$4,692
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,692
Total Expenses
$7,088
Mortgage P&I
90%
$4,243
Property Taxes
6%
$288
Home Insurance
6%
$304
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173