Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $194k initial cash invested.
-17.1%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$4,728
Rent
-$2,770
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$7,498
Mortgage P&I
86%
$4,081
Property Taxes
18%
$838
Home Insurance
7%
$310
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182