Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $185k initial cash invested.
-24.91%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$3,902
Rent
-$3,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$7,735
Mortgage P&I
100%
$3,883
Property Taxes
38%
$1,465
Home Insurance
7%
$273
HOA
6%
$241
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976