Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $194k initial cash invested.
-11.68%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$5,835
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,835
Total Expenses
$7,722
Mortgage P&I
65%
$3,797
Property Taxes
14%
$845
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$875
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,459