Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.48% first-year return on $192k initial cash invested.
-23.48%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,257
Rent
-$3,754
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$6,011
Mortgage P&I
177%
$3,985
Property Taxes
28%
$621
Home Insurance
13%
$297
HOA
1%
$25
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564