Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $180k initial cash invested.
-20.05%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$2,833
Rent
-$3,015
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,736
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$5,848
Mortgage P&I
131%
$3,722
Property Taxes
16%
$451
Home Insurance
10%
$278
HOA
1%
$38
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708