Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $207k initial cash invested.
-18.62%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$4,072
Rent
-$3,209
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,992
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$7,281
Mortgage P&I
112%
$4,542
Property Taxes
9%
$348
Home Insurance
11%
$436
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018