Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.3% first-year return on $207k initial cash invested.
-24.3%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,529
Rent
-$4,188
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
6.0%
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
$2,529
Total Expenses
$6,717
Mortgage P&I
171%
$4,332
Property Taxes
24%
$612
Home Insurance
12%
$315
HOA
10%
$245
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632