Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $198k initial cash invested.
-17.84%
Cash On Cash
1.77%
Cap Rate
0.31
DSCR
$3,400
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$6,343
Mortgage P&I
120%
$4,074
Property Taxes
11%
$375
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850