Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $206k initial cash invested.
-21.89%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,041
Rent
-$3,755
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%
$8,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,041
Total Expenses
$6,796
Mortgage P&I
144%
$4,390
Property Taxes
21%
$631
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760