Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.77% first-year return on $185k initial cash invested.
-18.77%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,994
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,953
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$6,888
Mortgage P&I
97%
$3,865
Property Taxes
21%
$826
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998