Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $180k initial cash invested.
-21.34%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,698
Rent
-$3,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,554
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,698
Total Expenses
$6,893
Mortgage P&I
115%
$4,240
Property Taxes
16%
$579
Home Insurance
8%
$299
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924