Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $201k initial cash invested.
-17.22%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$4,074
Rent
-$2,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$6,957
Mortgage P&I
104%
$4,250
Property Taxes
10%
$412
Home Insurance
8%
$315
HOA
1%
$25
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018