Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $185k initial cash invested.
-17.5%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$3,885
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,953
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$6,583
Mortgage P&I
98%
$3,796
Property Taxes
14%
$529
Home Insurance
7%
$286
HOA
3%
$108
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971