Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.62% first-year return on $197k initial cash invested.
-21.62%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,223
Rent
-$3,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$6,764
Mortgage P&I
128%
$4,126
Property Taxes
25%
$793
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806