Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $180k initial cash invested.
-26.45%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$1,975
Rent
-$3,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,975
Total Expenses
$5,940
Mortgage P&I
194%
$3,828
Property Taxes
35%
$691
Home Insurance
14%
$280
HOA
10%
$193
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494