Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $184k initial cash invested.
-19.63%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$3,400
Rent
-$3,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$6,409
Mortgage P&I
112%
$3,813
Property Taxes
16%
$556
Home Insurance
8%
$278
HOA
4%
$130
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850