Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $205k initial cash invested.
-17.09%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$5,115
Rent
-$2,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$8,029
Mortgage P&I
86%
$4,375
Property Taxes
18%
$898
Home Insurance
6%
$300
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,279