Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $194k initial cash invested.
-20.51%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$3,528
Rent
-$3,321
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
$3,528
Total Expenses
$6,849
Mortgage P&I
113%
$3,983
Property Taxes
20%
$711
Home Insurance
9%
$310
HOA
4%
$152
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882