Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $186k initial cash invested.
-18.19%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$3,802
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,006
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$6,623
Mortgage P&I
104%
$3,962
Property Taxes
15%
$571
Home Insurance
7%
$266
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950