Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $185k initial cash invested.
-17.81%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$4,019
Rent
-$2,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,019
Total Expenses
$6,764
Mortgage P&I
97%
$3,897
Property Taxes
16%
$657
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005