Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.88% first-year return on $207k initial cash invested.
-13.88%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$6,060
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,060
Total Expenses
$8,455
Mortgage P&I
71%
$4,323
Property Taxes
15%
$909
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$909
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,515