Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $180k initial cash invested.
-17.61%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$4,422
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$7,060
Mortgage P&I
86%
$3,817
Property Taxes
11%
$487
Home Insurance
6%
$285
HOA
8%
$348
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106