Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.97% first-year return on $194k initial cash invested.
-10.97%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$6,713
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$156k
Closing costs
1%
$7,812
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$6,713
Total Expenses
$8,487
Mortgage P&I
56%
$3,793
Property Taxes
18%
$1,198
Home Insurance
4%
$273
HOA
0%
$0
Property Management
15%
$1,007
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,678