Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $195k initial cash invested.
-15.53%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$6,204
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,204
Total Expenses
$8,734
Mortgage P&I
66%
$4,095
Property Taxes
12%
$733
Home Insurance
5%
$313
HOA
10%
$615
Property Management
15%
$931
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,551