Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $207k initial cash invested.
-26.73%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,587
Rent
-$4,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,587
Total Expenses
$7,193
Mortgage P&I
170%
$4,410
Property Taxes
47%
$1,227
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647