Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $193k initial cash invested.
-10.89%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,439
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$161k
Closing costs
1%
$8,041
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,439
Total Expenses
$7,190
Mortgage P&I
74%
$4,013
Property Taxes
4%
$191
Home Insurance
6%
$312
HOA
1%
$62
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360