Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $181k initial cash invested.
-21.59%
Cash On Cash
0.79%
Cap Rate
0.14
DSCR
$2,082
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$5,345
Mortgage P&I
177%
$3,695
Property Taxes
16%
$336
Home Insurance
13%
$276
HOA
2%
$40
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520