Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.2% first-year return on $207k initial cash invested.
-8.2%
Cash On Cash
4.29%
Cap Rate
0.74
DSCR
$6,723
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,723
Total Expenses
$8,137
Mortgage P&I
65%
$4,364
Property Taxes
3%
$231
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$1,008
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,681