Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $191k initial cash invested.
-18.64%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$3,774
Rent
-$2,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$6,735
Mortgage P&I
107%
$4,047
Property Taxes
15%
$579
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944