Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.7% first-year return on $201k initial cash invested.
-25.7%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,649
Rent
-$4,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$169k
Closing costs
1%
$8,432
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,649
Total Expenses
$7,956
Mortgage P&I
118%
$4,291
Property Taxes
40%
$1,446
Home Insurance
10%
$368
HOA
3%
$100
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912