Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $183k initial cash invested.
-17.9%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$3,669
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$6,402
Mortgage P&I
105%
$3,840
Property Taxes
14%
$512
Home Insurance
8%
$289
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917