Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.96% first-year return on $185k initial cash invested.
-24.96%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,457
Rent
-$3,846
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$6,303
Mortgage P&I
164%
$4,018
Property Taxes
28%
$699
Home Insurance
12%
$289
HOA
5%
$118
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614