Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $188k initial cash invested.
-21.64%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,329
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$6,715
Mortgage P&I
118%
$3,942
Property Taxes
23%
$776
Home Insurance
9%
$290
HOA
3%
$110
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832