Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.62% first-year return on $203k initial cash invested.
-8.62%
Cash On Cash
4.15%
Cap Rate
0.72
DSCR
$6,541
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,541
Total Expenses
$7,997
Mortgage P&I
65%
$4,237
Property Taxes
1%
$72
Home Insurance
5%
$315
HOA
4%
$233
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,635