Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $189k initial cash invested.
-19.15%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$4,570
Rent
-$3,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,132
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$7,583
Mortgage P&I
86%
$3,917
Property Taxes
19%
$865
Home Insurance
6%
$289
HOA
7%
$318
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142