Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $192k initial cash invested.
-21.38%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$3,072
Rent
-$3,419
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
6.2%
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
$3,072
Total Expenses
$6,491
Mortgage P&I
132%
$4,052
Property Taxes
13%
$394
Home Insurance
9%
$290
HOA
9%
$280
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768