Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $202k initial cash invested.
-15.57%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,986
Rent
-$2,622
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,765
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$7,608
Mortgage P&I
87%
$4,340
Property Taxes
11%
$561
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246