Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $202k initial cash invested.
-19.41%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$4,623
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$164k
Closing costs
1%
$8,206
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$4,623
Total Expenses
$7,896
Mortgage P&I
91%
$4,185
Property Taxes
26%
$1,194
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156