Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.11% first-year return on $201k initial cash invested.
-19.11%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$3,708
Rent
-$3,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$6,911
Mortgage P&I
114%
$4,228
Property Taxes
16%
$591
Home Insurance
8%
$313
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927