Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.46% first-year return on $189k initial cash invested.
-9.46%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$5,548
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,548
Total Expenses
$7,038
Mortgage P&I
71%
$3,961
Property Taxes
1%
$82
Home Insurance
5%
$289
HOA
1%
$43
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,387