Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $197k initial cash invested.
-18.12%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,768
Rent
-$2,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,259
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,768
Total Expenses
$6,749
Mortgage P&I
111%
$4,201
Property Taxes
11%
$424
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942