Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $183k initial cash invested.
-17.55%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$3,929
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,929
Total Expenses
$6,612
Mortgage P&I
97%
$3,812
Property Taxes
16%
$635
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982