Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $193k initial cash invested.
-13.8%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$5,277
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$7,494
Mortgage P&I
76%
$4,021
Property Taxes
11%
$567
Home Insurance
6%
$298
HOA
1%
$75
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319