Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.32% first-year return on $194k initial cash invested.
-15.32%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$4,749
Rent
-$2,474
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$7,223
Mortgage P&I
84%
$3,971
Property Taxes
14%
$667
Home Insurance
6%
$306
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187