Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $193k initial cash invested.
-16.41%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$4,260
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$6,904
Mortgage P&I
96%
$4,091
Property Taxes
11%
$479
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065