Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $185k initial cash invested.
-16.01%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,200
Rent
-$2,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,939
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,200
Total Expenses
$7,665
Mortgage P&I
75%
$3,902
Property Taxes
16%
$812
Home Insurance
5%
$280
HOA
3%
$175
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300