Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $205k initial cash invested.
-17.19%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$4,949
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,949
Total Expenses
$7,880
Mortgage P&I
86%
$4,278
Property Taxes
18%
$913
Home Insurance
6%
$314
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237