Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $188k initial cash invested.
-18.89%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,394
Rent
-$2,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$6,353
Mortgage P&I
115%
$3,914
Property Taxes
15%
$520
Home Insurance
9%
$290
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848