Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $188k initial cash invested.
-13.91%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,864
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,864
Total Expenses
$7,039
Mortgage P&I
81%
$3,941
Property Taxes
10%
$484
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216