Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $198k initial cash invested.
-21.02%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$4,416
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$7,886
Mortgage P&I
94%
$4,129
Property Taxes
30%
$1,334
Home Insurance
7%
$303
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104