Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $183k initial cash invested.
-18.84%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,406
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$6,280
Mortgage P&I
111%
$3,773
Property Taxes
17%
$577
Home Insurance
8%
$280
HOA
0%
$15
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852