Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $188k initial cash invested.
-8.57%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$6,520
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$7,860
Mortgage P&I
61%
$3,992
Property Taxes
7%
$449
Home Insurance
4%
$289
HOA
0%
$0
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630