Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $204k initial cash invested.
-11.87%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$6,313
Rent
-$2,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,313
Total Expenses
$8,327
Mortgage P&I
68%
$4,282
Property Taxes
11%
$699
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$947
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,578