Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $183k initial cash invested.
-19.65%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$4,068
Rent
-$3,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,875
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$7,071
Mortgage P&I
94%
$3,816
Property Taxes
18%
$744
Home Insurance
7%
$276
HOA
7%
$282
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017