Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $195k initial cash invested.
-11.44%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$5,684
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,684
Total Expenses
$7,546
Mortgage P&I
75%
$4,265
Property Taxes
4%
$247
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,421