Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.98% first-year return on $204k initial cash invested.
-11.98%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$6,660
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,660
Total Expenses
$8,701
Mortgage P&I
65%
$4,305
Property Taxes
13%
$885
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$999
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,665