Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $179k initial cash invested.
-18.86%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$5,526
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,526
Total Expenses
$8,338
Mortgage P&I
67%
$3,705
Property Taxes
28%
$1,527
Home Insurance
8%
$453
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382