Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.13% first-year return on $178k initial cash invested.
-10.13%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$5,679
Rent
-$1,501
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,614
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,679
Total Expenses
$7,180
Mortgage P&I
65%
$3,715
Property Taxes
8%
$442
Home Insurance
5%
$271
HOA
0%
$26
Property Management
15%
$852
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,420