Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $189k initial cash invested.
-26.62%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,296
Rent
-$4,187
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,131
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$6,483
Mortgage P&I
177%
$4,065
Property Taxes
46%
$1,047
Home Insurance
12%
$269
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574