Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $190k initial cash invested.
-23.89%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,508
Rent
-$3,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$6,293
Mortgage P&I
168%
$4,215
Property Taxes
18%
$443
Home Insurance
12%
$297
HOA
5%
$135
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627