Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $195k initial cash invested.
-17.76%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$5,074
Rent
-$2,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,416
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$7,956
Mortgage P&I
80%
$4,070
Property Taxes
24%
$1,197
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268