Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.22% first-year return on $183k initial cash invested.
-11.22%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$6,082
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$7,789
Mortgage P&I
63%
$3,803
Property Taxes
13%
$788
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520