Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.62% first-year return on $180k initial cash invested.
-9.62%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$5,455
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,455
Total Expenses
$6,902
Mortgage P&I
69%
$3,741
Property Taxes
5%
$271
Home Insurance
5%
$272
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364