Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $185k initial cash invested.
-20.5%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$3,276
Rent
-$3,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,961
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$6,440
Mortgage P&I
118%
$3,878
Property Taxes
18%
$603
Home Insurance
9%
$287
HOA
3%
$100
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819