Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $180k initial cash invested.
-15.53%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$4,134
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$148k
Closing costs
1%
$7,417
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,134
Total Expenses
$6,461
Mortgage P&I
91%
$3,773
Property Taxes
9%
$370
Home Insurance
7%
$276
HOA
1%
$58
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034