Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $203k initial cash invested.
-10.86%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$5,760
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$159k
Closing costs
1%
$7,967
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$5,760
Total Expenses
$7,600
Mortgage P&I
70%
$4,006
Property Taxes
9%
$507
Home Insurance
5%
$313
HOA
0%
$10
Property Management
15%
$864
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,440