Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $182k initial cash invested.
-17.38%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,733
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,812
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$6,369
Mortgage P&I
101%
$3,785
Property Taxes
15%
$543
Home Insurance
7%
$250
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933