Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $194k initial cash invested.
-9.99%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$5,552
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$7,169
Mortgage P&I
73%
$4,073
Property Taxes
2%
$137
Home Insurance
5%
$294
HOA
0%
$0
Property Management
15%
$833
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,388