Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $199k initial cash invested.
-19.92%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,084
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$6,386
Mortgage P&I
134%
$4,145
Property Taxes
14%
$446
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771