Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $185k initial cash invested.
-22.97%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$1,882
Rent
-$3,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$5,423
Mortgage P&I
205%
$3,853
Property Taxes
21%
$390
Home Insurance
15%
$278
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470