Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $181k initial cash invested.
-18.85%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,939
Rent
-$2,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$6,779
Mortgage P&I
99%
$3,891
Property Taxes
15%
$608
Home Insurance
7%
$271
HOA
3%
$117
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985