Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $201k initial cash invested.
-19.68%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,708
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$7,002
Mortgage P&I
115%
$4,259
Property Taxes
18%
$654
Home Insurance
8%
$310
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927