Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $186k initial cash invested.
-20.85%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,949
Rent
-$3,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,979
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$6,173
Mortgage P&I
137%
$4,043
Property Taxes
14%
$426
Home Insurance
10%
$289
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737