Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $196k initial cash invested.
-18.86%
Cash On Cash
1.65%
Cap Rate
0.29
DSCR
$4,164
Rent
-$3,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$7,245
Mortgage P&I
98%
$4,079
Property Taxes
18%
$743
Home Insurance
7%
$303
HOA
3%
$120
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041