Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $209k initial cash invested.
-16.55%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$4,472
Rent
-$2,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$181k
Closing costs
1%
$9,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$7,348
Mortgage P&I
98%
$4,397
Property Taxes
11%
$484
Home Insurance
7%
$320
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118