Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $193k initial cash invested.
-18.12%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,615
Rent
-$2,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$6,529
Mortgage P&I
113%
$4,096
Property Taxes
9%
$321
Home Insurance
8%
$298
HOA
2%
$78
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904