Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $192k initial cash invested.
-18.05%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,528
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$6,416
Mortgage P&I
117%
$4,114
Property Taxes
9%
$311
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882