Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $191k initial cash invested.
-21.33%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,889
Rent
-$3,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$6,276
Mortgage P&I
139%
$4,030
Property Taxes
20%
$565
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722