Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $180k initial cash invested.
-22.49%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$2,054
Rent
-$3,367
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,696
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$5,421
Mortgage P&I
179%
$3,685
Property Taxes
22%
$454
Home Insurance
14%
$278
HOA
1%
$18
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514