Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $185k initial cash invested.
-20.78%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$2,524
Rent
-$3,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$5,720
Mortgage P&I
154%
$3,894
Property Taxes
13%
$329
Home Insurance
11%
$285
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631