Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.95% first-year return on $189k initial cash invested.
-10.95%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$5,843
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,843
Total Expenses
$7,569
Mortgage P&I
68%
$3,998
Property Taxes
8%
$468
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,461