Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $207k initial cash invested.
-20.13%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,275
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$7,745
Mortgage P&I
104%
$4,452
Property Taxes
22%
$926
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069