Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.79% first-year return on $194k initial cash invested.
-32.79%
Cash On Cash
-1.54%
Cap Rate
-0.26
DSCR
$2,372
Rent
-$5,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$7,676
Mortgage P&I
174%
$4,135
Property Taxes
31%
$744
Home Insurance
13%
$307
HOA
57%
$1,351
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593