Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $206k initial cash invested.
-15.03%
Cash On Cash
2.58%
Cap Rate
0.45
DSCR
$5,079
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$7,657
Mortgage P&I
85%
$4,296
Property Taxes
13%
$652
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270