Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $193k initial cash invested.
-7.61%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$7,108
Rent
-$1,221
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
$7,108
Total Expenses
$8,329
Mortgage P&I
57%
$4,036
Property Taxes
8%
$592
Home Insurance
4%
$290
HOA
0%
$0
Property Management
15%
$1,066
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,777