Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $181k initial cash invested.
-21.55%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,916
Rent
-$3,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$6,167
Mortgage P&I
132%
$3,853
Property Taxes
23%
$678
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729