Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.05% first-year return on $192k initial cash invested.
-24.05%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,805
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$6,651
Mortgage P&I
149%
$4,173
Property Taxes
30%
$842
Home Insurance
10%
$290
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701