Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $185k initial cash invested.
-15.82%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$4,579
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,579
Total Expenses
$7,023
Mortgage P&I
83%
$3,823
Property Taxes
16%
$718
Home Insurance
6%
$280
HOA
0%
$4
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145