Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.23% first-year return on $176k initial cash invested.
-18.23%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,354
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,533
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$6,030
Mortgage P&I
110%
$3,691
Property Taxes
14%
$471
Home Insurance
8%
$259
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838