Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $177k initial cash invested.
-19.72%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,100
Rent
-$2,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$6,012
Mortgage P&I
119%
$3,702
Property Taxes
18%
$550
Home Insurance
9%
$272
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775