Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $201k initial cash invested.
-7.99%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$7,575
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,575
Total Expenses
$8,910
Mortgage P&I
56%
$4,256
Property Taxes
8%
$604
Home Insurance
4%
$306
HOA
1%
$108
Property Management
15%
$1,136
CapEx
4%
$303
Vacancy
0%
$0
Maintenance
4%
$303
Other
25%
$1,894