Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $207k initial cash invested.
-24.6%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$4,727
Rent
-$4,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,727
Total Expenses
$8,977
Mortgage P&I
93%
$4,408
Property Taxes
41%
$1,958
Home Insurance
7%
$326
HOA
0%
$16
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182