Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $201k initial cash invested.
-20.92%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$3,346
Rent
-$3,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$6,850
Mortgage P&I
124%
$4,152
Property Taxes
22%
$746
Home Insurance
10%
$346
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836