Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $185k initial cash invested.
-22.37%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,633
Rent
-$3,442
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,633
Total Expenses
$6,075
Mortgage P&I
144%
$3,801
Property Taxes
24%
$632
Home Insurance
11%
$289
HOA
3%
$90
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658