Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.03% first-year return on $181k initial cash invested.
-5.03%
Cash On Cash
5.08%
Cap Rate
0.87
DSCR
$7,176
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,176
Total Expenses
$7,935
Mortgage P&I
52%
$3,758
Property Taxes
6%
$453
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,076
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,794