Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $191k initial cash invested.
-15.82%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$5,355
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,355
Total Expenses
$7,878
Mortgage P&I
75%
$4,022
Property Taxes
18%
$976
Home Insurance
6%
$310
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,339