Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $196k initial cash invested.
-15.85%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,433
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,433
Total Expenses
$7,027
Mortgage P&I
97%
$4,285
Property Taxes
7%
$318
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108