Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $207k initial cash invested.
-19.44%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$2,963
Rent
-$3,348
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%
$8,986
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,963
Total Expenses
$6,311
Mortgage P&I
145%
$4,300
Property Taxes
9%
$274
Home Insurance
11%
$314
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741