Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $191k initial cash invested.
-16.37%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$4,479
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$7,084
Mortgage P&I
89%
$3,964
Property Taxes
10%
$451
Home Insurance
7%
$294
HOA
5%
$225
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120