Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.92% first-year return on $187k initial cash invested.
-5.92%
Cash On Cash
4.86%
Cap Rate
0.84
DSCR
$7,029
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,029
Total Expenses
$7,950
Mortgage P&I
55%
$3,889
Property Taxes
6%
$406
Home Insurance
4%
$282
HOA
0%
$0
Property Management
15%
$1,054
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,757