Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.02% first-year return on $186k initial cash invested.
-27.02%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$2,695
Rent
-$4,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,695
Total Expenses
$6,878
Mortgage P&I
145%
$3,910
Property Taxes
52%
$1,394
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674