Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $185k initial cash invested.
-18.68%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$3,112
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$160k
Closing costs
1%
$7,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$5,999
Mortgage P&I
122%
$3,800
Property Taxes
13%
$419
Home Insurance
9%
$287
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778