Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $198k initial cash invested.
-19.31%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,566
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$6,759
Mortgage P&I
117%
$4,181
Property Taxes
16%
$564
Home Insurance
8%
$301
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892