Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $184k initial cash invested.
-16.65%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$4,340
Rent
-$2,551
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
6.2%
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
$4,340
Total Expenses
$6,891
Mortgage P&I
89%
$3,866
Property Taxes
14%
$626
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085