Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $208k initial cash invested.
-15.97%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$6,273
Rent
-$2,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,063
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,273
Total Expenses
$9,045
Mortgage P&I
69%
$4,342
Property Taxes
21%
$1,328
Home Insurance
6%
$364
HOA
0%
$0
Property Management
15%
$941
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,568