Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $189k initial cash invested.
-17.73%
Cash On Cash
1.69%
Cap Rate
0.3
DSCR
$3,724
Rent
-$2,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$157k
Closing costs
1%
$7,841
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,724
Total Expenses
$6,511
Mortgage P&I
100%
$3,742
Property Taxes
17%
$651
Home Insurance
8%
$280
HOA
1%
$50
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931