Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.43% first-year return on $185k initial cash invested.
-15.43%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,966
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$6,340
Mortgage P&I
98%
$3,868
Property Taxes
7%
$280
Home Insurance
7%
$287
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992