Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $190k initial cash invested.
-23.22%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,341
Rent
-$3,677
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,193
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$6,018
Mortgage P&I
169%
$3,959
Property Taxes
21%
$502
Home Insurance
13%
$297
HOA
6%
$136
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585