Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $181k initial cash invested.
-18.32%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,640
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,753
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$6,400
Mortgage P&I
105%
$3,808
Property Taxes
14%
$508
Home Insurance
8%
$278
HOA
2%
$58
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910