Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $202k initial cash invested.
-14.6%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$5,316
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,739
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,316
Total Expenses
$7,768
Mortgage P&I
80%
$4,229
Property Taxes
13%
$707
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329