Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.69% first-year return on $181k initial cash invested.
-19.69%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$3,264
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,781
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$6,241
Mortgage P&I
116%
$3,775
Property Taxes
18%
$600
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816