Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $185k initial cash invested.
-1.86%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$7,806
Rent
-$287
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,953
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,806
Total Expenses
$8,093
Mortgage P&I
50%
$3,909
Property Taxes
2%
$158
Home Insurance
4%
$279
HOA
0%
$0
Property Management
15%
$1,171
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,952