Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.42% first-year return on $192k initial cash invested.
-19.42%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,827
Rent
-$3,109
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
6.5%
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
$3,827
Total Expenses
$6,936
Mortgage P&I
109%
$4,175
Property Taxes
12%
$461
Home Insurance
8%
$290
HOA
5%
$173
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957