Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $186k initial cash invested.
-15.26%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$4,432
Rent
-$2,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,001
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$6,797
Mortgage P&I
91%
$4,034
Property Taxes
8%
$338
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108