Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $195k initial cash invested.
-16.78%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$5,119
Rent
-$2,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,119
Total Expenses
$7,849
Mortgage P&I
83%
$4,223
Property Taxes
14%
$711
Home Insurance
6%
$315
HOA
3%
$142
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280