Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $196k initial cash invested.
-16.31%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$3,812
Rent
-$2,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$6,472
Mortgage P&I
106%
$4,050
Property Taxes
8%
$322
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953