Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $186k initial cash invested.
-17.53%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,146
Rent
-$2,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,146
Total Expenses
$5,859
Mortgage P&I
123%
$3,884
Property Taxes
0%
$5
Home Insurance
9%
$270
HOA
6%
$190
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786