Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $193k initial cash invested.
-22.43%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,402
Rent
-$3,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$7,013
Mortgage P&I
120%
$4,093
Property Taxes
29%
$999
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850