Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $177k initial cash invested.
-13.49%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$4,638
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$6,623
Mortgage P&I
79%
$3,650
Property Taxes
10%
$481
Home Insurance
6%
$264
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160