Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.21% first-year return on $190k initial cash invested.
-14.21%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$5,887
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,194
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,887
Total Expenses
$8,138
Mortgage P&I
68%
$4,029
Property Taxes
15%
$902
Home Insurance
5%
$280
HOA
2%
$102
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,472