Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $203k initial cash invested.
-17.85%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,418
Rent
-$3,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$6,435
Mortgage P&I
124%
$4,236
Property Taxes
7%
$250
Home Insurance
9%
$308
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854