Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $190k initial cash invested.
-22.32%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,843
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,203
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$6,382
Mortgage P&I
140%
$3,977
Property Taxes
26%
$752
Home Insurance
10%
$288
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711