Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $181k initial cash invested.
-13.29%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$5,126
Rent
-$2,000
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
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,126
Total Expenses
$7,126
Mortgage P&I
72%
$3,696
Property Taxes
13%
$689
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282