Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.81% first-year return on $186k initial cash invested.
-22.81%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,516
Rent
-$3,533
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,993
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$7,049
Mortgage P&I
112%
$3,935
Property Taxes
25%
$881
Home Insurance
8%
$280
HOA
8%
$265
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879