Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $196k initial cash invested.
-20.09%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,245
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,471
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$6,525
Mortgage P&I
131%
$4,264
Property Taxes
12%
$390
Home Insurance
10%
$313
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811