Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $183k initial cash invested.
-13.44%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$5,635
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,635
Total Expenses
$7,680
Mortgage P&I
70%
$3,936
Property Taxes
13%
$760
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,409