Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.36% first-year return on $181k initial cash invested.
-6.36%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$6,793
Rent
-$959
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
$6,793
Total Expenses
$7,752
Mortgage P&I
55%
$3,758
Property Taxes
7%
$453
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698