Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $181k initial cash invested.
-23.1%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,672
Rent
-$3,479
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
6.2%
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
$3,672
Total Expenses
$7,151
Mortgage P&I
103%
$3,790
Property Taxes
32%
$1,192
Home Insurance
7%
$271
HOA
4%
$135
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918