Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $208k initial cash invested.
-22.76%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,808
Rent
-$3,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,047
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$7,752
Mortgage P&I
119%
$4,547
Property Taxes
20%
$778
Home Insurance
9%
$350
HOA
7%
$250
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952