Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $185k initial cash invested.
-13.41%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$4,847
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,847
Total Expenses
$6,917
Mortgage P&I
81%
$3,917
Property Taxes
8%
$388
Home Insurance
6%
$285
HOA
0%
$0
Property Management
15%
$727
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212