Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $186k initial cash invested.
-21.46%
Cash On Cash
1.02%
Cap Rate
0.18
DSCR
$3,163
Rent
-$3,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$6,485
Mortgage P&I
122%
$3,874
Property Taxes
26%
$812
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791