Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $196k initial cash invested.
-9.86%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,012
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,012
Total Expenses
$7,623
Mortgage P&I
69%
$4,166
Property Taxes
4%
$268
Home Insurance
5%
$304
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,503