Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $196k initial cash invested.
-13.08%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$5,946
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,491
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,946
Total Expenses
$8,086
Mortgage P&I
69%
$4,109
Property Taxes
14%
$843
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$892
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,486