Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.95% first-year return on $202k initial cash invested.
-17.95%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,273
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$6,297
Mortgage P&I
130%
$4,270
Property Taxes
4%
$141
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818