Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $206k initial cash invested.
-6.91%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$6,953
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,953
Total Expenses
$8,139
Mortgage P&I
62%
$4,308
Property Taxes
3%
$181
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$1,043
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,738