Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $179k initial cash invested.
-17.86%
Cash On Cash
1.76%
Cap Rate
0.31
DSCR
$3,195
Rent
-$2,662
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,659
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$5,857
Mortgage P&I
115%
$3,659
Property Taxes
12%
$374
Home Insurance
9%
$280
HOA
0%
$10
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799