Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $179k initial cash invested.
-18.79%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,628
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,679
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$5,435
Mortgage P&I
148%
$3,894
Property Taxes
0%
$1
Home Insurance
11%
$279
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657