Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.52% first-year return on $199k initial cash invested.
-8.52%
Cash On Cash
4.24%
Cap Rate
0.74
DSCR
$8,225
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,225
Total Expenses
$9,636
Mortgage P&I
50%
$4,124
Property Taxes
11%
$910
Home Insurance
4%
$310
HOA
4%
$344
Property Management
15%
$1,234
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,056