Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.2% first-year return on $192k initial cash invested.
-1.2%
Cash On Cash
6.01%
Cap Rate
1.04
DSCR
$8,930
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,930
Total Expenses
$9,122
Mortgage P&I
45%
$3,998
Property Taxes
6%
$542
Home Insurance
3%
$296
HOA
0%
$0
Property Management
15%
$1,340
CapEx
4%
$357
Vacancy
0%
$0
Maintenance
4%
$357
Other
25%
$2,232