Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $190k initial cash invested.
-5.34%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$7,568
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$152k
Closing costs
1%
$7,601
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$7,568
Total Expenses
$8,412
Mortgage P&I
51%
$3,836
Property Taxes
9%
$698
Home Insurance
3%
$245
HOA
0%
$0
Property Management
15%
$1,135
CapEx
4%
$303
Vacancy
0%
$0
Maintenance
4%
$303
Other
25%
$1,892