Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $196k initial cash invested.
-17.83%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,877
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$6,790
Mortgage P&I
108%
$4,173
Property Taxes
8%
$292
Home Insurance
12%
$464
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969