Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $195k initial cash invested.
-21.23%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,916
Rent
-$3,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$6,367
Mortgage P&I
141%
$4,117
Property Taxes
15%
$432
Home Insurance
14%
$418
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729