Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.68% first-year return on $196k initial cash invested.
-16.68%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,914
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$164k
Closing costs
1%
$8,184
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,914
Total Expenses
$6,636
Mortgage P&I
101%
$3,946
Property Taxes
13%
$515
Home Insurance
8%
$296
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978