Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $182k initial cash invested.
-19.47%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$2,649
Rent
-$2,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,808
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$5,601
Mortgage P&I
142%
$3,769
Property Taxes
11%
$281
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662