Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $189k initial cash invested.
-23.61%
Cash On Cash
0.56%
Cap Rate
0.1
DSCR
$2,488
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$6,199
Mortgage P&I
160%
$3,993
Property Taxes
20%
$491
Home Insurance
12%
$289
HOA
9%
$231
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622