Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $194k initial cash invested.
-14.26%
Cash On Cash
2.72%
Cap Rate
0.48
DSCR
$5,158
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$7,461
Mortgage P&I
77%
$3,997
Property Taxes
13%
$690
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290