Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $192k initial cash invested.
-15.13%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$5,083
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,083
Total Expenses
$7,504
Mortgage P&I
79%
$4,026
Property Taxes
15%
$750
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271