Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $202k initial cash invested.
-18.21%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,633
Rent
-$3,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$6,692
Mortgage P&I
117%
$4,252
Property Taxes
9%
$323
Home Insurance
9%
$315
HOA
2%
$59
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908