Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $189k initial cash invested.
-17.38%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,328
Rent
-$2,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$7,072
Mortgage P&I
93%
$4,034
Property Taxes
13%
$564
Home Insurance
7%
$287
HOA
3%
$110
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082