Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $181k initial cash invested.
-11.43%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,836
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$6,556
Mortgage P&I
77%
$3,746
Property Taxes
4%
$212
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209