Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.72% first-year return on $207k initial cash invested.
-0.72%
Cash On Cash
6.12%
Cap Rate
1.06
DSCR
$9,765
Rent
-$124
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
6.0%
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
$9,765
Total Expenses
$9,889
Mortgage P&I
44%
$4,317
Property Taxes
6%
$569
Home Insurance
3%
$315
HOA
0%
$0
Property Management
15%
$1,465
CapEx
4%
$391
Vacancy
0%
$0
Maintenance
4%
$391
Other
25%
$2,441