Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $188k initial cash invested.
-14.4%
Cash On Cash
2.6%
Cap Rate
0.45
DSCR
$4,493
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,803
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,493
Total Expenses
$6,748
Mortgage P&I
84%
$3,766
Property Taxes
12%
$545
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123