Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $206k initial cash invested.
-24.35%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,874
Rent
-$4,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$7,059
Mortgage P&I
151%
$4,328
Property Taxes
36%
$1,037
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718