Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $207k initial cash invested.
-21.61%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$3,849
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$7,573
Mortgage P&I
110%
$4,248
Property Taxes
30%
$1,163
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962