Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $186k initial cash invested.
-10.4%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$6,519
Rent
-$1,613
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,003
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,519
Total Expenses
$8,132
Mortgage P&I
59%
$3,868
Property Taxes
13%
$854
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630