Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $178k initial cash invested.
-20.19%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,985
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$5,978
Mortgage P&I
124%
$3,697
Property Taxes
19%
$574
Home Insurance
9%
$275
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746