Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.03% first-year return on $184k initial cash invested.
-11.03%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$5,857
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,857
Total Expenses
$7,553
Mortgage P&I
65%
$3,836
Property Taxes
11%
$635
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,464