Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $182k initial cash invested.
-10.71%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$6,288
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,288
Total Expenses
$7,910
Mortgage P&I
60%
$3,799
Property Taxes
13%
$819
Home Insurance
4%
$273
HOA
0%
$0
Property Management
15%
$943
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,572