Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $208k initial cash invested.
-20.45%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,697
Rent
-$3,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,042
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,697
Total Expenses
$7,239
Mortgage P&I
122%
$4,502
Property Taxes
17%
$635
Home Insurance
9%
$327
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924