Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $181k initial cash invested.
-18.1%
Cash On Cash
1.76%
Cap Rate
0.31
DSCR
$3,735
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$6,468
Mortgage P&I
100%
$3,727
Property Taxes
13%
$470
Home Insurance
8%
$289
HOA
5%
$190
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934