Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $188k initial cash invested.
-17.76%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$3,735
Rent
-$2,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,811
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,735
Total Expenses
$6,518
Mortgage P&I
102%
$3,792
Property Taxes
17%
$618
Home Insurance
8%
$280
HOA
1%
$36
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934