Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.82% first-year return on $195k initial cash invested.
-8.82%
Cash On Cash
3.98%
Cap Rate
0.7
DSCR
$6,443
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,443
Total Expenses
$7,874
Mortgage P&I
61%
$3,962
Property Taxes
8%
$513
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$966
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611