Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $186k initial cash invested.
-11.54%
Cash On Cash
3.37%
Cap Rate
0.59
DSCR
$5,543
Rent
-$1,785
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,543
Total Expenses
$7,328
Mortgage P&I
69%
$3,801
Property Taxes
11%
$587
Home Insurance
5%
$279
HOA
0%
$0
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386