Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $191k initial cash invested.
-10.1%
Cash On Cash
3.94%
Cap Rate
0.64
DSCR
$5,333
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,333
Total Expenses
$6,944
Mortgage P&I
74%
$3,924
Property Taxes
4%
$192
Home Insurance
5%
$269
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,333