Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $180k initial cash invested.
-22.16%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$3,079
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$6,411
Mortgage P&I
122%
$3,758
Property Taxes
29%
$881
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770