Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $194k initial cash invested.
-9.47%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$6,959
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,404
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,959
Total Expenses
$8,494
Mortgage P&I
59%
$4,106
Property Taxes
11%
$736
Home Insurance
4%
$312
HOA
0%
$0
Property Management
15%
$1,044
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,740