Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.53% first-year return on $197k initial cash invested.
-6.53%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$9,036
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,036
Total Expenses
$10,105
Mortgage P&I
46%
$4,196
Property Taxes
11%
$994
Home Insurance
5%
$416
HOA
2%
$163
Property Management
15%
$1,355
CapEx
4%
$361
Vacancy
0%
$0
Maintenance
4%
$361
Other
25%
$2,259