Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $205k initial cash invested.
-21.49%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,830
Rent
-$3,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,908
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$7,503
Mortgage P&I
117%
$4,475
Property Taxes
23%
$866
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958