Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $187k initial cash invested.
-18.61%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$4,717
Rent
-$2,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,052
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,717
Total Expenses
$7,618
Mortgage P&I
85%
$3,993
Property Taxes
23%
$1,089
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179