Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $205k initial cash invested.
-18.83%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,387
Rent
-$3,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,387
Total Expenses
$7,609
Mortgage P&I
101%
$4,435
Property Taxes
17%
$749
Home Insurance
7%
$320
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,097