Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $193k initial cash invested.
-7.44%
Cash On Cash
4.52%
Cap Rate
0.78
DSCR
$7,163
Rent
-$1,194
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,163
Total Expenses
$8,357
Mortgage P&I
56%
$4,036
Property Taxes
8%
$592
Home Insurance
4%
$290
HOA
0%
$0
Property Management
15%
$1,074
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,791