Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $189k initial cash invested.
-17.86%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,606
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$6,426
Mortgage P&I
112%
$4,055
Property Taxes
10%
$343
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902