Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.28% first-year return on $198k initial cash invested.
-7.28%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$7,636
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,636
Total Expenses
$8,837
Mortgage P&I
55%
$4,178
Property Taxes
9%
$685
Home Insurance
4%
$310
HOA
0%
$0
Property Management
15%
$1,145
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,909