Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $191k initial cash invested.
-11.49%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$5,590
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,590
Total Expenses
$7,420
Mortgage P&I
74%
$4,144
Property Taxes
5%
$294
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398