Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.85% first-year return on $192k initial cash invested.
-10.85%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$6,406
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,406
Total Expenses
$8,141
Mortgage P&I
63%
$4,026
Property Taxes
9%
$575
Home Insurance
5%
$298
HOA
3%
$167
Property Management
15%
$961
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,602