Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $180k initial cash invested.
-21.16%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,602
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$5,767
Mortgage P&I
145%
$3,784
Property Taxes
18%
$463
Home Insurance
10%
$272
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650