Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.18% first-year return on $205k initial cash invested.
-8.18%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$8,089
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,089
Total Expenses
$9,489
Mortgage P&I
55%
$4,464
Property Taxes
10%
$827
Home Insurance
4%
$315
HOA
0%
$0
Property Management
15%
$1,213
CapEx
4%
$324
Vacancy
0%
$0
Maintenance
4%
$324
Other
25%
$2,022