Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.04% first-year return on $208k initial cash invested.
-12.04%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$8,334
Rent
-$2,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,032
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,334
Total Expenses
$10,418
Mortgage P&I
54%
$4,493
Property Taxes
15%
$1,227
Home Insurance
8%
$698
HOA
0%
$0
Property Management
15%
$1,250
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,084