Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $200k initial cash invested.
-6.13%
Cash On Cash
4.57%
Cap Rate
0.8
DSCR
$6,620
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$6,620
Total Expenses
$7,640
Mortgage P&I
56%
$3,723
Property Taxes
7%
$463
Home Insurance
4%
$276
HOA
0%
$0
Property Management
15%
$993
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,655