Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $184k initial cash invested.
-12.18%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$4,069
Rent
-$1,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$146k
Closing costs
1%
$7,313
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$4,069
Total Expenses
$5,933
Mortgage P&I
92%
$3,736
Property Taxes
6%
$242
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017