Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.65% first-year return on $186k initial cash invested.
-30.65%
Cash On Cash
-1.62%
Cap Rate
-0.27
DSCR
$0
Rent
-$4,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$149k
Closing costs
1%
$7,450
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$0
Total Expenses
$4,762
Mortgage P&I
37570000%
$3,757
Property Taxes
6810000%
$681
Home Insurance
3240000%
$324
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0