Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $198k initial cash invested.
-9.6%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$6,839
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,556
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,839
Total Expenses
$8,420
Mortgage P&I
62%
$4,247
Property Taxes
9%
$583
Home Insurance
4%
$306
HOA
0%
$0
Property Management
15%
$1,026
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,710