Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $199k initial cash invested.
-24.23%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,293
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,293
Total Expenses
$6,316
Mortgage P&I
180%
$4,135
Property Taxes
33%
$768
Home Insurance
14%
$312
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573