Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $193k initial cash invested.
-9.97%
Cash On Cash
3.71%
Cap Rate
0.65
DSCR
$5,228
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$6,829
Mortgage P&I
76%
$3,964
Property Taxes
1%
$50
Home Insurance
6%
$306
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307