Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $189k initial cash invested.
-22.23%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,486
Rent
-$3,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,141
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$5,987
Mortgage P&I
155%
$3,841
Property Taxes
27%
$668
Home Insurance
11%
$285
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622