Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.34% first-year return on $206k initial cash invested.
-24.34%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$2,315
Rent
-$4,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$6,483
Mortgage P&I
191%
$4,430
Property Taxes
26%
$609
Home Insurance
14%
$332
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579