Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $185k initial cash invested.
-18.21%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,023
Rent
-$2,805
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$6,828
Mortgage P&I
99%
$3,980
Property Taxes
16%
$632
Home Insurance
7%
$285
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006