Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $182k initial cash invested.
-19.66%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,288
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$6,263
Mortgage P&I
116%
$3,815
Property Taxes
18%
$584
Home Insurance
9%
$285
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822