Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $195k initial cash invested.
-23.31%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,397
Rent
-$3,788
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,397
Total Expenses
$7,185
Mortgage P&I
120%
$4,064
Property Taxes
28%
$945
Home Insurance
9%
$304
HOA
7%
$241
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849