Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.08% first-year return on $192k initial cash invested.
-27.08%
Cash On Cash
-0.32%
Cap Rate
-0.06
DSCR
$2,177
Rent
-$4,335
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$6,512
Mortgage P&I
185%
$4,026
Property Taxes
49%
$1,069
Home Insurance
14%
$297
HOA
3%
$75
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544