Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.84% first-year return on $194k initial cash invested.
-31.84%
Cash On Cash
-1.68%
Cap Rate
-0.29
DSCR
$0
Rent
-$5,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,156
Mortgage P&I
39830000%
$3,983
Property Taxes
7110000%
$711
Home Insurance
3100000%
$310
HOA
1520000%
$152
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0