Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.05% first-year return on $205k initial cash invested.
-16.05%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,649
Rent
-$2,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,649
Total Expenses
$7,389
Mortgage P&I
96%
$4,455
Property Taxes
8%
$391
Home Insurance
7%
$312
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162