Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $184k initial cash invested.
-9.92%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$5,506
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,506
Total Expenses
$7,024
Mortgage P&I
71%
$3,888
Property Taxes
4%
$218
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,376