Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $196k initial cash invested.
-22.59%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,520
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$7,217
Mortgage P&I
118%
$4,141
Property Taxes
19%
$670
Home Insurance
9%
$306
HOA
12%
$410
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880