Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.98% first-year return on $189k initial cash invested.
-13.98%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$5,697
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,697
Total Expenses
$7,899
Mortgage P&I
79%
$4,481
Property Taxes
8%
$458
Home Insurance
4%
$225
HOA
0%
$0
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,424