Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $192k initial cash invested.
-18.78%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,328
Rent
-$3,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$6,329
Mortgage P&I
124%
$4,110
Property Taxes
9%
$314
Home Insurance
9%
$308
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832