Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.51% first-year return on $195k initial cash invested.
-22.51%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$4,125
Rent
-$3,654
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,418
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,125
Total Expenses
$7,779
Mortgage P&I
98%
$4,058
Property Taxes
22%
$887
Home Insurance
7%
$304
HOA
13%
$550
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031