Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $202k initial cash invested.
-14.01%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$6,079
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,079
Total Expenses
$8,434
Mortgage P&I
72%
$4,390
Property Taxes
13%
$820
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520