Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.29% first-year return on $204k initial cash invested.
-12.29%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$6,179
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,179
Total Expenses
$8,271
Mortgage P&I
70%
$4,332
Property Taxes
11%
$658
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,545