Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.45% first-year return on $198k initial cash invested.
-21.45%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,502
Rent
-$3,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,558
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$7,036
Mortgage P&I
117%
$4,109
Property Taxes
25%
$863
Home Insurance
9%
$301
HOA
2%
$82
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876