Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $192k initial cash invested.
-11.31%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$5,998
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,998
Total Expenses
$7,804
Mortgage P&I
67%
$4,010
Property Taxes
10%
$608
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,500