Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $186k initial cash invested.
-19.09%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,510
Rent
-$2,955
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
6.5%
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
$3,510
Total Expenses
$6,465
Mortgage P&I
114%
$4,018
Property Taxes
13%
$462
Home Insurance
8%
$280
HOA
1%
$21
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878