Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.79% first-year return on $192k initial cash invested.
-17.79%
Cash On Cash
1.83%
Cap Rate
0.32
DSCR
$3,423
Rent
-$2,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$6,271
Mortgage P&I
116%
$3,975
Property Taxes
10%
$353
Home Insurance
8%
$290
HOA
0%
$10
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856