Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.77% first-year return on $187k initial cash invested.
-6.77%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$6,379
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,379
Total Expenses
$7,432
Mortgage P&I
62%
$3,952
Property Taxes
2%
$147
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$957
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,595