Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $176k initial cash invested.
-15.5%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$4,107
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$144k
Closing costs
1%
$7,215
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,107
Total Expenses
$6,374
Mortgage P&I
89%
$3,670
Property Taxes
11%
$438
Home Insurance
6%
$262
HOA
1%
$33
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027