Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.38% first-year return on $203k initial cash invested.
-3.38%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$8,332
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,332
Total Expenses
$8,905
Mortgage P&I
52%
$4,318
Property Taxes
4%
$301
Home Insurance
3%
$287
HOA
0%
$0
Property Management
15%
$1,250
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,083