Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.59% first-year return on $185k initial cash invested.
-22.59%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,321
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$6,812
Mortgage P&I
116%
$3,855
Property Taxes
32%
$1,071
Home Insurance
9%
$292
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830