Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $180k initial cash invested.
-13.43%
Cash On Cash
2.84%
Cap Rate
0.5
DSCR
$4,395
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$6,407
Mortgage P&I
83%
$3,659
Property Taxes
8%
$367
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099