Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $195k initial cash invested.
-20.05%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$4,627
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,627
Total Expenses
$7,882
Mortgage P&I
89%
$4,121
Property Taxes
24%
$1,102
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157