Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.98% first-year return on $179k initial cash invested.
-12.98%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$5,513
Rent
-$1,942
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
$5,513
Total Expenses
$7,455
Mortgage P&I
68%
$3,768
Property Taxes
14%
$771
Home Insurance
5%
$269
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,378