Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.77% first-year return on $184k initial cash invested.
-18.77%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$3,300
Rent
-$2,875
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$6,175
Mortgage P&I
115%
$3,798
Property Taxes
13%
$437
Home Insurance
9%
$294
HOA
2%
$62
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825