Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $186k initial cash invested.
-21.28%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,187
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$5,481
Mortgage P&I
177%
$3,875
Property Taxes
13%
$277
Home Insurance
13%
$280
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$547