Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.56% first-year return on $191k initial cash invested.
-16.56%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,102
Rent
-$2,633
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$6,735
Mortgage P&I
98%
$4,038
Property Taxes
11%
$438
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026