Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.5% first-year return on $186k initial cash invested.
-23.5%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,367
Rent
-$3,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$6,008
Mortgage P&I
162%
$3,831
Property Taxes
32%
$753
Home Insurance
12%
$280
HOA
0%
$7
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592