Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $201k initial cash invested.
-10.72%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$6,225
Rent
-$1,795
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,713
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,225
Total Expenses
$8,020
Mortgage P&I
69%
$4,310
Property Taxes
7%
$416
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,556