Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $185k initial cash invested.
-25.65%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,987
Rent
-$3,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,987
Total Expenses
$6,934
Mortgage P&I
128%
$3,831
Property Taxes
47%
$1,395
Home Insurance
9%
$275
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$747