Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.38% first-year return on $204k initial cash invested.
-4.38%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$9,106
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,106
Total Expenses
$9,850
Mortgage P&I
47%
$4,304
Property Taxes
10%
$876
Home Insurance
3%
$300
HOA
0%
$0
Property Management
15%
$1,366
CapEx
4%
$364
Vacancy
0%
$0
Maintenance
4%
$364
Other
25%
$2,276