Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $192k initial cash invested.
-19.46%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,741
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,741
Total Expenses
$6,851
Mortgage P&I
106%
$3,963
Property Taxes
22%
$812
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935