Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.96% first-year return on $181k initial cash invested.
-5.96%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$7,113
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,113
Total Expenses
$8,010
Mortgage P&I
54%
$3,807
Property Taxes
6%
$457
Home Insurance
4%
$294
HOA
1%
$37
Property Management
15%
$1,067
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,778