Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $190k initial cash invested.
-24.28%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,254
Rent
-$3,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$7,108
Mortgage P&I
123%
$4,014
Property Taxes
38%
$1,235
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814