Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $189k initial cash invested.
-15.6%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$4,303
Rent
-$2,453
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,127
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,303
Total Expenses
$6,756
Mortgage P&I
92%
$3,977
Property Taxes
10%
$425
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076