Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $198k initial cash invested.
-21.99%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,891
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,891
Total Expenses
$6,521
Mortgage P&I
151%
$4,360
Property Taxes
15%
$431
Home Insurance
12%
$341
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723