Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $198k initial cash invested.
-13.7%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$5,340
Rent
-$2,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,302
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,340
Total Expenses
$7,604
Mortgage P&I
80%
$4,283
Property Taxes
6%
$345
Home Insurance
6%
$327
HOA
2%
$85
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,335