Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.69% first-year return on $191k initial cash invested.
-14.69%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$6,064
Rent
-$2,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,064
Total Expenses
$8,399
Mortgage P&I
70%
$4,254
Property Taxes
16%
$955
Home Insurance
5%
$278
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,516