Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $186k initial cash invested.
-8.57%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$6,356
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$7,683
Mortgage P&I
61%
$3,857
Property Taxes
8%
$496
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$953
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,589