Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.98% first-year return on $184k initial cash invested.
-12.98%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$4,176
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$6,165
Mortgage P&I
91%
$3,794
Property Taxes
2%
$91
Home Insurance
7%
$276
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044