Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $197k initial cash invested.
-15.37%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,434
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$6,953
Mortgage P&I
95%
$4,213
Property Taxes
7%
$315
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108