Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.51% first-year return on $191k initial cash invested.
-29.51%
Cash On Cash
-0.88%
Cap Rate
-0.15
DSCR
$2,647
Rent
-$4,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$7,349
Mortgage P&I
151%
$3,993
Property Taxes
68%
$1,796
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662