Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.61% first-year return on $177k initial cash invested.
-15.61%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$4,330
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,572
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,330
Total Expenses
$6,633
Mortgage P&I
84%
$3,649
Property Taxes
13%
$556
Home Insurance
7%
$294
HOA
1%
$56
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082