Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $182k initial cash invested.
-14.12%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$4,974
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$7,114
Mortgage P&I
77%
$3,832
Property Taxes
13%
$625
Home Insurance
5%
$269
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244