Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.74% first-year return on $185k initial cash invested.
-9.74%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$6,408
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,408
Total Expenses
$7,907
Mortgage P&I
62%
$3,954
Property Taxes
9%
$608
Home Insurance
4%
$270
HOA
0%
$0
Property Management
15%
$961
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,602