Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.56% first-year return on $198k initial cash invested.
-9.56%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$6,029
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,029
Total Expenses
$7,605
Mortgage P&I
69%
$4,154
Property Taxes
4%
$252
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$904
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,507