Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $188k initial cash invested.
-20.12%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$3,490
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,093
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$6,641
Mortgage P&I
112%
$3,916
Property Taxes
22%
$769
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872