Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $204k initial cash invested.
-3.27%
Cash On Cash
5.74%
Cap Rate
0.94
DSCR
$7,732
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$7,732
Total Expenses
$8,287
Mortgage P&I
53%
$4,069
Property Taxes
3%
$194
Home Insurance
4%
$280
HOA
0%
$33
Property Management
15%
$1,160
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,933