Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.45% first-year return on $204k initial cash invested.
-21.45%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,588
Rent
-$3,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$7,242
Mortgage P&I
121%
$4,334
Property Taxes
16%
$566
Home Insurance
9%
$326
HOA
8%
$293
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897