Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.79% first-year return on $203k initial cash invested.
-22.79%
Cash On Cash
0.79%
Cap Rate
0.14
DSCR
$3,710
Rent
-$3,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$7,570
Mortgage P&I
116%
$4,296
Property Taxes
16%
$581
Home Insurance
9%
$327
HOA
16%
$586
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928