Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.48% first-year return on $193k initial cash invested.
-24.48%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,546
Rent
-$3,938
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$6,484
Mortgage P&I
165%
$4,199
Property Taxes
31%
$791
Home Insurance
11%
$272
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636