Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $195k initial cash invested.
-18.14%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,013
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,013
Total Expenses
$6,956
Mortgage P&I
102%
$4,101
Property Taxes
16%
$630
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,003