Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $192k initial cash invested.
-9.94%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$6,518
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,518
Total Expenses
$8,109
Mortgage P&I
62%
$4,069
Property Taxes
9%
$600
Home Insurance
4%
$280
HOA
0%
$30
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630