Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $206k initial cash invested.
-16.33%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$5,187
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,187
Total Expenses
$7,990
Mortgage P&I
85%
$4,399
Property Taxes
15%
$790
Home Insurance
6%
$312
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,297