Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.67% first-year return on $191k initial cash invested.
-23.67%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,285
Rent
-$3,762
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,223
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$7,047
Mortgage P&I
125%
$4,111
Property Taxes
28%
$922
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821