Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $182k initial cash invested.
-18.07%
Cash On Cash
1.65%
Cap Rate
0.29
DSCR
$3,556
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$6,292
Mortgage P&I
103%
$3,666
Property Taxes
18%
$641
Home Insurance
8%
$279
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889