Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $179k initial cash invested.
-18.57%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,903
Rent
-$2,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$6,681
Mortgage P&I
97%
$3,768
Property Taxes
20%
$771
Home Insurance
7%
$269
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976