Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $184k initial cash invested.
-9.27%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$5,902
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,902
Total Expenses
$7,323
Mortgage P&I
67%
$3,954
Property Taxes
4%
$260
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,476