Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $192k initial cash invested.
-19.38%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,702
Rent
-$3,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$5,805
Mortgage P&I
152%
$4,104
Property Taxes
3%
$92
Home Insurance
11%
$290
HOA
1%
$22
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676