Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.91% first-year return on $203k initial cash invested.
-23.91%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$2,190
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$6,231
Mortgage P&I
193%
$4,236
Property Taxes
29%
$639
Home Insurance
14%
$304
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548