Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $190k initial cash invested.
-11.48%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$5,145
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,169
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$6,958
Mortgage P&I
76%
$3,932
Property Taxes
5%
$268
Home Insurance
6%
$288
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286