Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $208k initial cash invested.
-11.07%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$6,336
Rent
-$1,923
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$6,336
Total Expenses
$8,259
Mortgage P&I
68%
$4,289
Property Taxes
10%
$632
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$950
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,584